{"schemaVersion":2,"ticker":"LYV","company":{"ticker":"LYV","name":"Live Nation Entertainment, Inc.","exchange":"NYSE","cik":1335258,"sic":"7900","sicDescription":"Services-Amusement & Recreation Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:44.312Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[4181021000,5063748000,5383998000,5819047000,6478547000,6866964000,7245731000,7826336000,9687222000,10787800000,11547969000,1861178000,6268447000,16681254000,22726317000,23155625000,25201406000],"operatingExpenses":[617709000,1166391000,1287169000,1400532000,1400092000,1492016000,1585855000,1726550000,2110323000,2187728000,2368986000,1763642000,1948222000,3172784000,3754579000,4292971000,4356330000],"operatingIncome":[-52356000,-63700000,18337000,-21639000,139660000,7164000,131372000,194940000,91397000,272536000,324844000,-1653192000,-417858000,722031000,1084933000,824510000,1251217000],"pretaxIncome":[-114678000,-188654000,-96627000,-132161000,-5137000,-99820000,6353000,48326000,-9380000,131105000,185104000,-1856665000,-611267000,490524000,913274000,739426000,1030527000],"interestExpense":[66365000,116527000,120414000,123740000,111659000,106312000,102881000,106506000,107770000,140976000,157521000,226832000,282440000,278483000,350244000,325974000,316033000],"netIncome":[-60179000,-228390000,-83016000,-163227000,-43378000,-90807000,-32508000,2942000,-6015000,60249000,69889000,-1724535000,-650904000,266440000,556893000,896287000,495972000],"dilutedEps":[-0.73,-1.39,-0.46,-0.88,-0.23,-0.49,-0.33,-0.23,-0.48,-0.09,-0.02,-8.12,-3.09,0.52,1.34,2.74,-0.24],"cash":[236955000,892758000,844253000,1001055000,1299184000,1382029000,1303125000,1526591000,1825322000,2371540000,2470362000,2537787000,4884729000,5606457000,6231866000,6095424000,7094200000],"currentAssets":[null,1603497000,1576790000,1812812000,2160104000,2267691000,2288315000,2673551000,3152742000,3848074000,4192899000,3649768000,6684093000,8159522000,9533349000,9290137000,10974392000],"totalAssets":[null,5195560000,5077344000,5290806000,5683521000,5968361000,6156241000,6764266000,7504263000,8496886000,10975615000,10589303000,14402318000,16460841000,19029640000,19638771000,22912533000],"currentLiabilities":[null,1474221000,1492553000,1768172000,2255518000,2010739000,2101206000,2460344000,3577000000,3749866000,4107599000,3796569000,6855722000,8303315000,9984434000,9358279000,11028850000],"totalLiabilities":[null,3586351000,3452173000,3740132000,4032674000,4315659000,4445607000,5067682000,5841392000,6824788000,9062163000,10450606000,14042911000,15726048000,17617710000,17693476000,21093686000],"totalDebt":[null,1731864000,1705261000,1740005000,1808887000,2043400000,2045014000,2313053000,2299959000,2815020000,3309057000,4908511000,5730738000,5903499000,6593412000,6438069000,8199648000],"equity":[725441000,1501668000,1616894000,1508574000,1589806000,1483847000,1446919000,1349516000,1418144000,1342743000,1463954000,-133752000,-192514000,65027000,552000000,818993000,894375000],"temporaryEquity":[null,107541000,8277000,42100000,61041000,168855000,263715000,347068000,244727000,329355000,449498000,272449000,551921000,669766000,859930000,1126302000,924472000],"operatingCashFlow":[57275000,158518000,135705000,367098000,431361000,292166000,307854000,598739000,623522000,941586000,469783000,-1083388000,1780568000,1835047000,1362974000,1725175000,1395316000],"capex":[92130000,77368000,110091000,138373000,135390000,142937000,154758000,180061000,249412000,275463000,365827000,222609000,159834000,353286000,475257000,655156000,1069537000],"depreciationAndAmortization":[158118000,321666000,343018000,429557000,368923000,368143000,397241000,318584000,372201000,386529000,443991000,485025000,416277000,449976000,516797000,549923000,638872000],"dilutedShares":[82652366,164410000,182388000,186956000,193885066,198874019,200973485,202076243,204923740,207441468,210082696,212270944,217190862,231556866,230977326,236352449,231844300],"sharesOutstanding":[null,175418857,189536279,190853380,199566136,201193835,202483207,204067825,208075969,210326738,213709620,218015037,224674579,231263623,233303152,234363735,235421446],"totalCosts":[4233377000,5127448000,5365661000,5840686000,6338887000,6859800000,7114359000,7631396000,9595825000,10515264000,11223125000,3514370000,6686305000,15959223000,21641384000,22331115000,23950189000],"freeCashFlow":[-34855000,81150000,25614000,228725000,295971000,149229000,153096000,418678000,374110000,666123000,103956000,-1305997000,1620734000,1481761000,887717000,1070019000,325779000],"capexOutflow":[-92130000,-77368000,-110091000,-138373000,-135390000,-142937000,-154758000,-180061000,-249412000,-275463000,-365827000,-222609000,-159834000,-353286000,-475257000,-655156000,-1069537000],"operatingMargin":[-1.25223001750051,-1.2579614941343842,0.34058333602649926,-0.3718650150101898,2.1557302895232526,0.10432557968849117,1.8130951866692262,2.4908207365490056,0.9434799780576928,2.5263353046960457,2.812996813552236,-88.82503446741795,-6.666053011216334,4.328397613272959,4.773905952293106,3.5607330832141217,4.9648698171840095],"netMargin":[-1.439337424997387,-4.510295536033784,-1.5419025044214356,-2.805046943253766,-0.6695637154442192,-1.3223747787231737,-0.448650384619578,0.03759102599223954,-0.06209210442374501,0.5584920002224736,0.6052059890358209,-92.6582519243189,-10.383815959519161,1.5972420298857628,2.450432245576791,3.870709600798942,1.9680330533939256],"ebit":[-48313000,-72127000,23787000,-8421000,106522000,6492000,109234000,154832000,98390000,272081000,342625000,-1629833000,-328827000,769007000,1263518000,1065400000,1346560000],"currentRatio":[null,1.0876910585319297,1.0564381968345513,1.0252464126793095,0.9576975222543114,1.127789832494421,1.089048384594371,1.0866573942505602,0.8813927872518871,1.0261897358465608,1.0207663893189185,0.9613332458859565,0.9749655834936131,0.9826824587529198,0.9548211746404454,0.992718532969577,0.9950622231692334],"netDebt":[null,839106000,861008000,738950000,509703000,661371000,741889000,786462000,474637000,443480000,838695000,2370724000,846009000,297042000,361546000,342645000,1105448000],"fcfMargin":[-0.8336480491248429,1.6025679002983562,0.4757431187753042,3.9306264410650065,4.56847808621285,2.173143764842804,2.112913107041926,5.349604208150532,3.861891468988736,6.1747807708707985,0.9002102447625205,-70.17045118736628,25.85543117777019,8.882791425632629,3.9061190601187157,4.6209895003913735,1.2927016849774176],"ebitda":[109805000,249539000,366805000,421136000,475445000,374635000,506475000,473416000,470591000,658610000,786616000,-1144808000,87450000,1218983000,1780315000,1615323000,1985432000],"debtToCapital":[null,53.559513250526045,51.32996503775411,53.56203435409759,53.22301837794705,57.93186584324829,58.56395297389727,63.15384092422559,61.85839929663056,67.70515779759452,69.32850144279993,102.80123038670644,103.47609630813055,98.910501520811,92.27476316271196,88.71453764622653,90.16524369907576],"returnOnAssets":[null,-4.395868780266228,-1.6162129033815558,-3.1486234284804913,-0.7905359481269331,-1.5586666600296843,-0.5362320346680246,0.04554000860802134,-0.08431142411386626,0.7530584209921425,0.7178225334280378,-15.99389341522189,-5.208977841013194,1.7265892969673,3.138266849637794,4.63575811273962,2.3311718014564256],"returnOnEquity":[-8.192724173702796,-20.509997490019572,-5.323992275927174,-10.444963762226969,-2.8000438939058476,-5.908734655473471,-2.2183961462634683,0.2104107551221466,-0.4346632173027033,4.364466926752163,4.980159953140649,-259.28919066427505,399.00204127920165,-417.9877163946128,180.50847045591198,130.7500475932408,57.89439279827802],"revenueGrowth":[null,21.112713856256637,6.324366852378915,8.080407905054932,11.33347092745598,5.9954338526833295,5.51578543298028,8.013063140213173,23.777231133444808,11.361131189106644,7.046561856912437,-83.88307069407617,236.79997292037623,166.114621372726,36.23866047480604,1.8890346376845946,8.834920240762223]}},"quarterly":{"keys":["2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[723361000,1266735000,1835806000,1237846000,849409000,1558882000,1790025000,1185682000,867997000,1550677000,1963146000,1437227000,923698000,1679513000,2262236000,1613100000,1127316000,1665785000,2502008000,1571855000,1120312000,1765777000,2622917000,1736725000,1207716000,2179258000,3170416000,1797544000,1242879000,2683585000,3440308000,2320450000,1482384000,2868315000,3835246000,2601855000,1727828000,3157009000,3773684000,2889448000,1365693000,74084000,184018000,237383000,290609000,575946000,2698722000,2703170000,1802808000,4434174000,6153535000,4290737000,3124559000,5628514000,8154563000,5818681000,3799529000,6023416000,7651087000,5681593000,3382117000,7006641000,8499143000,6313505000,3793029000,7666858000],"operatingExpenses":[231596000,221899000,277594000,353502000,272969000,307795000,321262000,344243000,228235000,336643000,324646000,431208000,317722000,339019000,367905000,375346000,336705000,359225000,389376000,406410000,347145000,373070000,407520000,458533000,376914000,420226000,462212000,467098000,427908000,479785000,529264000,673366000,480311000,522838000,576054000,608525000,512066000,562997000,611847000,682036000,578257000,381152000,464334000,339941000,374754000,377494000,493029000,702946000,619882000,724813000,854010000,974079000,747796000,923795000,1037550000,1045413000,1043559000,987922000,1066718000,1194772000,838922000,1068044000,1076338000,1373068000,1031250000,1201965000],"operatingIncome":[-106336000,25606000,103106000,-86076000,-72161000,52373000,104809000,-66684000,-42803000,42968000,104515000,-126319000,-33189000,97806000,126037000,-50994000,-12308000,55686000,150604000,-186818000,-23935000,42245000,153510000,-40448000,-33290000,74159000,191286000,-37215000,-21366000,113433000,201347000,-202017000,-6030000,134725000,234219000,-90378000,-23863000,171586000,260041000,-82920000,-172670000,-588067000,-504441000,-388014000,-303172000,-127285000,137145000,-124546000,27060000,318699000,506249000,-129977000,131152000,381599000,653658000,-81476000,-41390000,465819000,639525000,-239444000,114769000,486653000,792451000,-142656000,-370516000,521917000],"pretaxIncome":[-130639000,-22434000,75376000,-110957000,-99284000,23273000,71760000,-92376000,-65950000,10788000,80126000,-157125000,-60628000,67416000,64828000,-76753000,-32152000,30532000,112690000,-210890000,-65781000,25122000,117959000,-70947000,-49027000,41867000,146585000,-91099000,-41249000,90539000,174455000,-233125000,-34144000,95155000,200228000,-130134000,-51283000,144870000,221252000,-129735000,-214252000,-639767000,-559362000,-443284000,-316333000,-208175000,93288000,-180047000,-37260000,260372000,439301000,-171889000,56408000,368213000,631681000,-143028000,-1686000,456392000,585912000,-301192000,66013000,420386000,729818000,-185690000,-412103000,518601000],"interestExpense":[26561000,29932000,29280000,30754000,29229000,30845000,30388000,29952000,29710000,29488000,35535000,29007000,28151000,30041000,29393000,24074000,24492000,27590000,28346000,25884000,25363000,25650000,25844000,26024000,25432000,25284000,25249000,30541000,26010000,26878000,26627000,28255000,32684000,35519000,35993000,36780000,36515000,36792000,36587000,47627000,43999000,52689000,66093000,64051000,70830000,68909000,70407000,72294000,66773000,68435000,70514000,72761000,89215000,81995000,86215000,92819000,80691000,79970000,87961000,77352000,80343000,72048000,80291000,83351000,90522000,97230000],"netIncome":[-122213000,-32787000,51007000,-124397000,-48460000,13257000,51712000,-99525000,-69150000,7692000,57948000,-159717000,-63239000,58130000,43774000,-82043000,-32448000,22934000,105163000,-186456000,-58279000,15056000,89049000,-78334000,-44518000,37741000,111079000,-101360000,-32993000,81478000,136393000,-190893000,-33906000,69359000,172683000,-147887000,-52444000,103355000,178925000,-159947000,-184784000,-567517000,-528902000,-443332000,-307193000,-195665000,46878000,-194924000,-50182000,187800000,361402000,-232580000,-1673000,270020000,521480000,-232934000,-54475000,297970000,451805000,200987000,23203000,243411000,431458000,-202100000,-389104000,294446000],"dilutedEps":[-0.83,-0.19,0.3,-0.72,-0.27,0.07,0.27,-0.53,-0.37,0.04,0.31,-0.87,-0.34,0.3,0.22,-0.42,-0.17,0.11,0.49,-0.94,-0.31,0.06,0.38,-0.47,-0.29,0.13,0.49,-0.58,-0.22,0.29,0.53,-1.12,-0.24,0.24,0.7,-0.82,-0.31,0.41,0.71,-0.88,null,-2.67,-2.45,-2.0399084258479157,-1.44,-0.9,0.19,-0.9550095048058873,-0.39,0.66,1.39,-1.4183545242553994,-0.25,0.92,1.93,-1.446329572695477,-0.56,1.03,1.66,0.5608915299384905,-0.32,0.41,0.73,-1.11163992429473,-1.85,1.05],"cash":[825197000,999928000,855616000,892758000,987186000,1003960000,782573000,844253000,1071412000,1005039000,783671000,1001055000,1246415000,1385260000,1302578000,1299184000,1629142000,2041686000,1358300000,1382029000,1606658000,1525819000,1061383000,1303125000,1699281000,1512099000,1039706000,1526591000,2227555000,2216812000,1801013000,1825322000,2942407000,2293264000,1900305000,2371540000,2670538000,2270341000,1795166000,2470362000,3269863000,3290052000,2625082000,2537787000,3009487000,4042619000,4628880000,4884729000,5871905000,5860435000,4951161000,5606457000,6991987000,7128873000,5948511000,6231866000,6501709000,6398722000,5489919000,6095424000,7158680000,7056975000,6750548000,7094200000,9077847000,9071949000],"currentAssets":[null,null,null,1603497000,1847594000,2035491000,1636801000,1576790000,2032809000,2175863000,1842368000,1812812000,2319769000,2687357000,2364550000,2160104000,2711757000,3311346000,2497935000,2267691000,2653113000,2752748000,2296595000,2288315000,2966254000,2969952000,2407205000,2673551000,3601449000,3984278000,3563629000,3152742000,4644690000,4263356000,3881047000,3848074000,4424874000,4284887000,3849723000,4192899000,4851025000,4433194000,3859857000,3649768000,4096098000,5423251000,6555291000,6684093000,8110435000,8550782000,7927389000,8159522000,10097121000,10776948000,10006678000,9533349000,10427780000,10684133000,9775154000,9290137000,11069190000,11823151000,11307821000,10974392000,13641539000,14955649000],"totalAssets":[null,null,null,5195560000,5475252000,5652228000,5168701000,5077344000,5549739000,5748425000,5432248000,5290806000,5688283000,6082811000,5775560000,5683521000,6260175000,6872120000,6047731000,5968361000,6338401000,6713516000,6265354000,6156241000,6927174000,7043426000,6417029000,6764266000,7823517000,8251426000,7810524000,7504263000,9117548000,8952809000,8511699000,8496886000,10302533000,10529387000,9967133000,10975615000,11861444000,11622300000,10885431000,10589303000,10919642000,12245656000,13330744000,14402318000,16006602000,16421028000,15787014000,16460841000,18869591000,19925090000,19140573000,19029640000,20030189000,20453984000,19747070000,19638771000,21827118000,23150333000,22887819000,22912533000,26068092000,28180826000],"currentLiabilities":[null,null,null,1474221000,1825877000,1937619000,1438064000,1492553000,2012753000,2170636000,1737980000,1768172000,2253161000,2516549000,2233751000,2255518000,2836417000,2872818000,1991933000,2010739000,2506981000,2727280000,2131764000,2101206000,2926237000,3023434000,2280997000,2460344000,3539331000,3836657000,3212877000,3577000000,4438713000,4206751000,3608798000,3749866000,4688882000,4605723000,3959372000,4107599000,4730056000,3492296000,3582877000,3796569000,3815747000,5165300000,5558104000,6855722000,8278487000,8632043000,7634487000,8303315000,9374087000,10023531000,8751521000,9984434000,11328410000,11627149000,9680578000,9358279000,11517592000,13458572000,12275573000,11028850000,15416576000,17563255000],"totalLiabilities":[null,null,null,3586351000,null,3963116000,3445924000,3452173000,3965421000,4151245000,null,3740132000,null,null,4056298000,4032674000,4625738000,5184515000,4292050000,4315659000,4783033000,5023406000,4470457000,4445607000,5258428000,5335128000,4589208000,5067682000,6144634000,6447372000,5825705000,5841392000,7480627000,7254095000,6652320000,6824788000,8719110000,8736303000,8025485000,9062163000,10187006000,10604542000,10351420000,10450606000,11049372000,12574492000,13110173000,14042911000,15570567000,15821006000,14789477000,15726048000,18080095000,18851078000,17452787000,17617710000,18620351000,18938811000,17793420000,17693476000,19717758000,20844751000,20906292000,21093686000,24634550000,26361661000],"totalDebt":[null,null,null,1731864000,1732222000,1732942000,1724502000,1705261000,1713385000,1740059000,1746038000,1740005000,1732570000,1723693000,1804452000,1808887000,1807716000,2308473000,2075156000,2043400000,2032875000,2030462000,2036094000,2045014000,2036841000,2030108000,2031204000,2313053000,2318763000,2315587000,2312135000,2299959000,2866813000,2828050000,2813817000,2815020000,2796804000,2764051000,2759208000,3309057000,3687055000,4894973000,4900063000,4908511000,5327166000,5341688000,5733119000,5730738000,5758000000,5747345000,5739697000,5903499000,6611781000,6606186000,6596670000,6593412000,6219473000,6218074000,6254892000,6438069000,6408421000,6476348000,7357525000,8199648000,8510196000,9201465000],"equity":[null,null,null,1501668000,1599993000,1689112000,1722777000,1616894000,1575494000,1550650000,1663221000,1508574000,1431817000,1545238000,1652582000,1589806000,1573428000,1631434000,1681245000,1483847000,1388552000,1444565000,1547793000,1446919000,1404658000,1415782000,1519048000,1349516000,1340567000,1457223000,1614542000,1418144000,1372221000,1405520000,1550929000,1342743000,1240394000,1407756000,1522832000,1463954000,1230832000,683530000,247024000,-133752000,-394114000,-579603000,-41776000,-192514000,-145617000,34998000,398556000,65027000,79146000,320493000,852018000,552000000,426288000,508074000,929743000,818993000,797805000,927917000,1128825000,894375000,481818000,755563000],"temporaryEquity":[null,null,null,107541000,null,0,0,8277000,8824000,46530000,null,42100000,null,null,66680000,61041000,61009000,56171000,74436000,168855000,166816000,245545000,247104000,263715000,264088000,292516000,308773000,347068000,338316000,346831000,370277000,244727000,264700000,293194000,308450000,329355000,343029000,385328000,418816000,449498000,443606000,334228000,286987000,272449000,264384000,250767000,262347000,551921000,581652000,565024000,598981000,669766000,710350000,753519000,835768000,859930000,983550000,1007099000,1023907000,1126302000,1311555000,1377665000,852702000,924472000,951724000,1063602000],"operatingCashFlow":[89501000,78778000,-154573000,144812000,127768000,4897000,-160206000,163246000,264772000,45356000,-221089000,278059000,270460000,109887000,-115809000,166823000,366608000,-26302000,-346835000,298695000,347661000,14815000,-377400000,322778000,517398000,-6423000,-391459000,479223000,761737000,42972000,-386475000,205288000,775498000,-255672000,-264250000,686010000,469050000,-175727000,-260401000,436861000,631675000,-1022035000,-566543000,-126485000,74574000,1095415000,-145292000,755871000,1198300000,349138000,-619081000,906690000,1155848000,491001000,-892228000,608353000,988870000,412084000,-720902000,1045123000,1321251000,223471000,-95676000,-53730000,2338835000,419273000],"capex":[20284000,11161000,19091000,26832000,18318000,26436000,24937000,40400000,38019000,36235000,32671000,31448000,25687000,51015000,26892000,31796000,24598000,44465000,31860000,42014000,29365000,37979000,30162000,44985000,30681000,48199000,40860000,54087000,59486000,71199000,58709000,60018000,71039000,57222000,68628000,78574000,66136000,90418000,92221000,117052000,84769000,63334000,42836000,31670000,29258000,39999000,41338000,49239000,62525000,67753000,76344000,140535000,116886000,120733000,103916000,133722000,145726000,193353000,161061000,155016000,170796000,263416000,275590000,351908000,308978000,289524000],"depreciationAndAmortization":[62633000,64308000,70249000,124476000,77481000,76927000,83341000,105269000,79713000,94259000,84684000,170901000,82165000,82688000,92729000,111341000,82588000,76219000,97925000,111411000,84541000,88571000,99054000,125075000,94955000,95424000,104862000,23343000,80532000,81165000,89228000,121276000,87871000,89785000,99606000,109267000,98912000,103826000,126306000,114947000,122080000,122767000,119938000,120240000,108876000,103647000,101235000,102519000,100469000,115927000,102093000,131487000,115185000,136514000,130653000,134445000,132594000,137729000,137001000,142599000,149455000,159025000,165600000,164792000,169296000,188459000],"dilutedShares":[null,170007727,172302273,170782645,176293000,182790095,188531130,179631603,186522000,189325338,189754343,187251419,188827000,196770405,202109783,null,197857662,205989271,221581583,null,200155435,208778589,208738780,null,201696142,208601733,217690217,null,203730897,213879152,223132186,null,206728167,215105119,216788983,null,208908323,219977612,218957376,null,211048294,211693923,212593719,213738916,214531958,215702508,223800400,221614731,221890625,243634764,243686803,207373704,228162831,243660186,244163678,218470119,229471184,245002995,245319968,237623540,231220841,234417428,234752332,223199785,232400991,244036331],"sharesOutstanding":[null,null,null,175418857,null,null,null,189536279,null,null,null,190853380,null,null,null,199566136,null,null,null,201193835,null,null,null,202483207,null,null,null,204067825,null,null,null,208075969,null,null,null,210326738,null,null,null,213709620,null,null,null,218015037,null,null,null,224674579,null,null,null,231263623,null,null,null,233303152,null,null,null,234363735,null,null,null,235421446,null,null],"totalCosts":[829697000,1241129000,1732700000,1323922000,921570000,1506509000,1685216000,1252366000,910800000,1507709000,1858631000,1563546000,956887000,1581707000,2136199000,1664094000,1139624000,1610099000,2351404000,1758673000,1144247000,1723532000,2469407000,1777173000,1241006000,2105099000,2979130000,1834759000,1264245000,2570152000,3238961000,2522467000,1488414000,2733590000,3601027000,2692233000,1751691000,2985423000,3513643000,2972368000,1538363000,662151000,688459000,625397000,593781000,703231000,2561577000,2827716000,1775748000,4115475000,5647286000,4420714000,2993407000,5246915000,7500905000,5900157000,3840919000,5557597000,7011562000,5921037000,3267348000,6519988000,7706692000,6456161000,4163545000,7144941000],"freeCashFlow":[69217000,67617000,-173664000,117980000,109450000,-21539000,-185143000,122846000,226753000,9121000,-253760000,246611000,244773000,58872000,-142701000,135027000,342010000,-70767000,-378695000,256681000,318296000,-23164000,-407562000,277793000,486717000,-54622000,-432319000,425136000,702251000,-28227000,-445184000,145270000,704459000,-312894000,-332878000,607436000,402914000,-266145000,-352622000,319809000,546906000,-1085369000,-609379000,-158155000,45316000,1055416000,-186630000,706632000,1135775000,281385000,-695425000,766155000,1038962000,370268000,-996144000,474631000,843144000,218731000,-881963000,890107000,1150455000,-39945000,-371266000,-405638000,2029857000,129749000],"capexOutflow":[-20284000,-11161000,-19091000,-26832000,-18318000,-26436000,-24937000,-40400000,-38019000,-36235000,-32671000,-31448000,-25687000,-51015000,-26892000,-31796000,-24598000,-44465000,-31860000,-42014000,-29365000,-37979000,-30162000,-44985000,-30681000,-48199000,-40860000,-54087000,-59486000,-71199000,-58709000,-60018000,-71039000,-57222000,-68628000,-78574000,-66136000,-90418000,-92221000,-117052000,-84769000,-63334000,-42836000,-31670000,-29258000,-39999000,-41338000,-49239000,-62525000,-67753000,-76344000,-140535000,-116886000,-120733000,-103916000,-133722000,-145726000,-193353000,-161061000,-155016000,-170796000,-263416000,-275590000,-351908000,-308978000,-289524000],"operatingMargin":[-14.700267224802,2.021417265647511,5.616388659803922,-6.9536921394099105,-8.495436238608256,3.3596513398704966,5.855169620536025,-5.624104945508155,-4.931238241606826,2.770918766448461,5.323852632458309,-8.789077856177208,-3.5930574711648178,5.823473828425263,5.571346225592732,-3.1612423284359306,-1.0917967987680472,3.342928409128429,6.019325277936762,-11.885192972634243,-2.136458415155778,2.392431207338186,5.852644212531315,-2.3289812722221424,-2.756442739849435,3.4029472416758364,6.033466901504409,-2.0703248432305412,-1.71907321629861,4.226920332316658,5.852586454468611,-8.705940658062014,-0.4067771913350387,4.697008522425187,6.1070137352336715,-3.473598644044346,-1.3810981185627274,5.435081116335113,6.890905544820393,-2.869752284865483,-12.643397893962991,-793.784082932887,-274.12590072710276,-163.45483880480066,-104.32299068507858,-22.100162167981026,5.081849853375042,-4.607405379609865,1.500991786146944,7.187336356218768,8.226962225777541,-3.0292464907543852,4.197456345039412,6.779746839041352,8.015855662651695,-1.4002486130447778,-1.0893455478297442,7.733468848905671,8.358616233222808,-4.2143814243646105,3.393407147062032,6.9455963278267,9.323893008977494,-2.2595372934685254,-9.768340816798394,6.807443153375216],"netMargin":[-16.89516023119853,-2.58830773603003,2.7784526251684545,-10.04947303622583,-5.705143223111599,0.8504171579375476,2.8888981997458134,-8.39390325567901,-7.966617396143075,0.4960414064308686,2.9517926837840895,-11.11285830282899,-6.8462852577357545,3.4611223610653803,1.9349882151994753,-5.086045502448702,-2.8783411217440364,1.3767683104362207,4.203144034711319,-11.862162858533388,-5.2020330050914385,0.8526557996847847,3.3950368997570264,-4.510443507175863,-3.6861315077385743,1.731827989159613,3.503609620945643,-5.6388049471946164,-2.654562511716748,3.0361624468761006,3.964557824473855,-8.226550884526707,-2.287261600233138,2.418109586987482,4.502527347659055,-5.683906289935449,-3.0352558240750818,3.273826587127246,4.741387991151353,-5.535555580166177,-13.530420087091317,-766.0452999298094,-287.41862209131716,-186.7581082048841,-105.70663675247498,-33.972803005837356,1.7370444232492268,-7.210941228261633,-2.7835465562611215,4.235287113225597,5.873079457580074,-5.420514004936681,-0.05354355606663212,4.797358592338937,6.394947221573982,-4.00320966212102,-1.4337303386814524,4.946860718236961,5.905108646653737,3.5375113986517515,0.686049595563962,3.4740041626222893,5.076488300055664,-3.201074521996894,-10.258397708005923,3.840504154374582],"ebit":[-104078000,7498000,104656000,-80203000,-70055000,54118000,102148000,-62424000,-36240000,40276000,115661000,-128118000,-32477000,97457000,94221000,-52679000,-7660000,58122000,141036000,-185006000,-40418000,50772000,143803000,-44923000,-23595000,67151000,171834000,-60558000,-15239000,117417000,201082000,-204870000,-1460000,130674000,236221000,-93354000,-14768000,181662000,257839000,-82108000,-170253000,-587078000,-493269000,-379233000,-245503000,-139266000,163695000,-107753000,29513000,328807000,509815000,-99128000,145623000,450208000,717896000,-50209000,79005000,536362000,673873000,-223840000,146356000,492434000,810109000,-102339000,-321581000,615831000],"currentRatio":[null,null,null,1.0876910585319297,1.0118940103851464,1.0505114782627545,1.1381976045572382,1.0564381968345513,1.0099644616105403,1.0024080499908783,1.060062831563079,1.0252464126793095,1.029562024196229,1.067873901918858,1.0585557656157736,0.9576975222543114,0.95605018585067,1.1526473309482188,1.2540256123072413,1.127789832494421,1.0582900309176655,1.0093382417646886,1.0773214108128293,1.089048384594371,1.0136752422992397,0.9823108425717247,1.0553301911401023,1.0866573942505602,1.0175507744260144,1.0384764653186356,1.1091706903189882,0.8813927872518871,1.0464046672988319,1.0134557524322214,1.075440354378383,1.0261897358465608,0.9436948935801754,0.930339709965189,0.9723064667831162,1.0207663893189185,1.0255745386523965,1.2694210341849603,1.0773065890902758,0.9613332458859565,1.0734721143723627,1.0499392097264437,1.179411360420748,0.9749655834936131,0.9797001553544747,0.9905861219644063,1.0383656426423937,0.9826824587529198,1.0771311382111133,1.0751648296393757,1.1434215835167396,0.9548211746404454,0.9204981105027096,0.918895337111445,1.0097696645799454,0.992718532969577,0.9610680774245172,0.8784848050744165,0.9211644132620123,0.9950622231692334,0.884861787727703,0.8515305961224158],"netDebt":[null,null,null,839106000,745036000,728982000,941929000,861008000,641973000,735020000,962367000,738950000,486155000,338433000,501874000,509703000,178574000,266787000,716856000,661371000,426217000,504643000,974711000,741889000,337560000,518009000,991498000,786462000,91208000,98775000,511122000,474637000,-75594000,534786000,913512000,443480000,126266000,493710000,964042000,838695000,417192000,1604921000,2274981000,2370724000,2317679000,1299069000,1104239000,846009000,-113905000,-113090000,788536000,297042000,-380206000,-522687000,648159000,361546000,-282236000,-180648000,764973000,342645000,-750259000,-580627000,606977000,1105448000,-567651000,129516000],"fcfMargin":[9.568804511163858,5.33789624507099,-9.45982309677602,9.531072524368945,12.885429751745036,-1.381695343201089,-10.34303990167735,10.36078813712277,26.12370780083341,0.5881947046354592,-12.926190920084396,17.158806507253203,26.499245424370304,3.5053018345198876,-6.3079625644716115,8.370652780360796,30.338432169861868,-4.248267333419379,-15.135643051501035,16.32981413680015,28.411371118045686,-1.3118304293237482,-15.538501599555,15.995220889893332,40.30061703248114,-2.5064494428837705,-13.636033883250654,23.650937056339096,56.501960367823415,-1.0518392374379795,-12.940236746244812,6.260423624727962,47.52203207805805,-10.908634511899844,-8.67944324822971,23.346266413770174,23.319103521878333,-8.430289555715552,-9.34423762032009,11.068169421979562,40.046042558613095,-1465.0518330543707,-331.15184384136336,-66.62440023085057,15.593460629230341,183.24912404982413,-6.9154955567857685,26.140864244572114,63.000330595382316,6.345826753753912,-11.30122766832398,17.85602333585116,33.25147644835639,6.578432602281881,-12.215786425342474,8.157020465634737,22.19075048512592,3.6313447386001565,-11.52729017458565,15.666504094890287,34.015824999549096,-0.5701019932375585,-4.36827571909309,-6.42492561580295,53.51546218075317,1.6923360260487412],"ebitda":[-41445000,71806000,174905000,44273000,7426000,131045000,185489000,42845000,43473000,134535000,200345000,42783000,49688000,180145000,186950000,58662000,74928000,134341000,238961000,-73595000,44123000,139343000,242857000,80152000,71360000,162575000,276696000,-37215000,65293000,198582000,290310000,-83594000,86411000,220459000,335827000,15913000,84144000,285488000,384145000,32839000,-48173000,-464311000,-373331000,-258993000,-136627000,-35619000,264930000,-5234000,129982000,444734000,611908000,32359000,260808000,586722000,848549000,84236000,211599000,674091000,810874000,-81241000,295811000,651459000,975709000,62453000,-152285000,804290000],"debtToCapital":[null,null,null,53.559513250526045,51.98410066577337,50.64040485626469,50.025019732954604,51.32996503775411,52.09632218150926,52.87793603141451,51.21458944597639,53.56203435409759,54.75215262861338,52.72956204948957,52.1965361058063,53.22301837794705,53.46462617386305,58.59206828993679,55.243196879140434,57.93186584324829,59.415998061627505,58.430107161757306,56.81244972288467,58.56395297389727,59.18470410713471,58.91389452362089,57.21295277067656,63.15384092422559,63.365780074494516,61.37565899157392,58.88273978226373,61.85839929663056,67.62892206101672,66.80059618714229,64.4669128512862,67.70515779759452,69.27586905571637,66.25548593211526,64.43676378548543,69.32850144279993,74.97234076342136,87.74707121247403,95.20070284415243,102.80123038670644,107.98925290063839,112.17120231999218,100.73402710045767,103.47609630813055,102.59456633661672,99.39474361863348,93.50701250013644,98.910501520811,98.8171145791906,95.3730640614355,88.56150237464638,92.27476316271196,93.5855652949301,92.44628574928771,87.0592869366363,88.71453764622653,88.92894838435542,87.46780402916427,86.69834498930635,90.16524369907576,94.64171207918493,92.41176182290539],"returnOnAssets":[null,null,null,-4.395868780266228,-2.8242900966019464,-1.921242384419029,-2.0873329681867845,-1.6162129033815558,-1.8812895176059556,-1.9169252848937688,-1.943882571267912,-3.1486234284804913,-2.7997097709899483,-1.8067089524712379,-2.1601369331094893,-0.7905359481269331,-0.21068827458739864,-0.7376805017332783,0.23015588468557527,-1.5586666600296843,-1.8516060862751471,-1.8330536752199162,-2.2842366474364466,-0.5362320346680246,-0.2826413480003694,0.057251095483284,0.4095129440579109,0.04554000860802134,0.19615352257056975,0.7610926866111551,1.174031824024834,-0.08431142411386626,-0.08178942705195925,-0.2214222253997344,0.21128249503759383,0.7530584209921425,0.4295656645304414,0.7771916471839211,0.8869499977054827,0.7178225334280378,-0.5635360477047959,-6.620922370381995,-13.822281039396403,-15.99389341522189,-16.21471425901294,-12.360438405366594,-7.427366212872181,-5.208977841013194,-2.925718120952926,-0.07275344438163828,2.0887322437393703,1.7265892969673,1.8060973570137084,2.185482367057742,3.1908702997432945,3.138266849637794,2.591742164094501,2.6352313081771017,2.377958468709456,4.63575811273962,4.653739429533773,4.217041170487775,4.217480195621008,2.3311718014564256,0.34936687823270846,0.5248274249954107],"returnOnEquity":[null,null,null,-20.509997490019572,-9.66485478373968,-6.428999379555648,-6.262447200072906,-5.323992275927174,-6.531659553322057,-6.745618968306931,-6.085945709359545,-10.444963762226969,-10.462236862100395,-6.904513341567912,-7.301519420785856,-2.8000438939058476,-0.8376688090322086,-3.0083685064117414,0.8162391149870705,-5.908734655473471,-7.875677756095585,-8.095971422617497,-8.710334161443749,-2.2183961462634683,-1.342326570504903,0.27535120738847424,1.6934689473631008,0.2104107551221466,1.053975539345591,4.051785499851201,5.3304995229114205,-0.4346632173027033,-0.5107660458539334,-1.330681797143509,1.089442929661968,4.364466926752163,3.193046047733784,5.382123901103198,5.332164732391361,4.980159953140649,-5.054252423695769,-70.13129720181745,-162.85505713459173,-259.28919066427505,-441.47347134876986,-2838.7079392265728,-876.3174306205176,399.00204127920165,145.95900550459396,3.8295645467816124,170.4669544256965,-417.9877163946128,-947.6282890282981,223.44813230152099,89.11859674037682,180.50847045591198,199.46857552123524,128.42437606132034,51.89989005259403,130.7500475932408,159.1325168920989,128.05177748328506,87.34800113476942,57.89439279827802,13.076507690155617,16.002566113051536],"revenueGrowth":[null,null,null,null,17.4253242848315,23.06299265434364,-2.493782022719171,-4.214094483481789,2.188345072868314,-0.5263387478975368,9.67142916998367,21.215216221550136,6.417188077838976,8.308371117905278,15.235239763114915,12.236967437989964,22.04378487341101,-0.8173797999777355,10.598894191410624,-2.5568780608765773,-0.6212987307906537,6.0026954258803,4.832478553226038,10.488880971845372,7.801755225330087,23.41637703968282,20.873668514863407,3.5019361153896034,2.9115288693699615,23.142142876153258,8.512826077082636,29.090025056410298,19.270178352035884,6.8837022117801405,11.479727977843845,12.127173608567299,16.5573832421289,10.064933593416336,-1.6051643101902768,11.05338306708099,-20.958972768122752,-97.65334847002337,-95.12365105292335,-91.78448617175322,-78.72076667303706,677.422925328006,1366.5532719625255,1038.7378203156925,520.3551851456768,669.8940525674283,128.016631575983,58.72982461332437,73.31623778017405,26.934892496325126,32.51834920903187,35.610292590760054,21.602088486727244,7.016096966268548,-6.1741628582672075,-2.3559978627458733,-10.98588798769532,16.323378627675723,11.084124386508742,11.122091990749784,12.149550119052655,9.422731948161744]}},"filings":[{"accn":"0001193125-12-075895","filed":"2012-02-24","form":"10-K"},{"accn":"0001193125-13-077102","filed":"2013-02-26","form":"10-K"},{"accn":"0001335258-14-000027","filed":"2014-02-24","form":"10-K"},{"accn":"0001335258-15-000026","filed":"2015-02-26","form":"10-K"},{"accn":"0001335258-16-000167","filed":"2016-02-25","form":"10-K"},{"accn":"0001335258-17-000031","filed":"2017-02-23","form":"10-K"},{"accn":"0001335258-18-000023","filed":"2018-02-27","form":"10-K"},{"accn":"0001335258-19-000024","filed":"2019-02-28","form":"10-K"},{"accn":"0001335258-20-000028","filed":"2020-02-27","form":"10-K"},{"accn":"0001335258-21-000009","filed":"2021-03-01","form":"10-K"},{"accn":"0001335258-20-000081","filed":"2020-05-07","form":"10-Q"},{"accn":"0001335258-20-000150","filed":"2020-08-05","form":"10-Q"},{"accn":"0001335258-20-000163","filed":"2020-11-05","form":"10-Q"},{"accn":"0001335258-22-000019","filed":"2022-02-23","form":"10-K"},{"accn":"0001335258-21-000058","filed":"2021-05-06","form":"10-Q"},{"accn":"0001335258-21-000105","filed":"2021-08-03","form":"10-Q"},{"accn":"0001335258-21-000136","filed":"2021-11-04","form":"10-Q"},{"accn":"0001335258-23-000014","filed":"2023-02-23","form":"10-K"},{"accn":"0001335258-22-000068","filed":"2022-05-05","form":"10-Q"},{"accn":"0001335258-22-000123","filed":"2022-08-04","form":"10-Q"},{"accn":"0001335258-22-000144","filed":"2022-11-03","form":"10-Q"},{"accn":"0001335258-24-000017","filed":"2024-02-22","form":"10-K"},{"accn":"0001335258-23-000055","filed":"2023-05-04","form":"10-Q"},{"accn":"0001335258-23-000085","filed":"2023-07-27","form":"10-Q"},{"accn":"0001335258-23-000102","filed":"2023-11-02","form":"10-Q"},{"accn":"0001335258-25-000028","filed":"2025-02-21","form":"10-K"},{"accn":"0001335258-24-000156","filed":"2024-11-12","form":"10-Q"},{"accn":"0001335258-26-000009","filed":"2026-02-19","form":"10-K"},{"accn":"0001335258-25-000055","filed":"2025-05-01","form":"10-Q"},{"accn":"0001335258-25-000129","filed":"2025-08-07","form":"10-Q"},{"accn":"0001335258-25-000151","filed":"2025-11-04","form":"10-Q"},{"accn":"0001335258-26-000019","filed":"2026-05-05","form":"10-Q"},{"accn":"0001335258-26-000035","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-11-214277","filed":"2011-08-08","form":"10-Q"},{"accn":"0001193125-11-295230","filed":"2011-11-03","form":"10-Q"},{"accn":"0001193125-12-341040","filed":"2012-08-07","form":"10-Q"},{"accn":"0001193125-12-451958","filed":"2012-11-05","form":"10-Q"},{"accn":"0001335258-13-000007","filed":"2013-05-07","form":"10-Q"},{"accn":"0001335258-13-000021","filed":"2013-08-06","form":"10-Q"},{"accn":"0001335258-13-000032","filed":"2013-11-05","form":"10-Q"},{"accn":"0001335258-14-000049","filed":"2014-05-06","form":"10-Q"},{"accn":"0001335258-14-000106","filed":"2014-07-31","form":"10-Q"},{"accn":"0001335258-14-000123","filed":"2014-10-30","form":"10-Q"},{"accn":"0001335258-15-000047","filed":"2015-04-30","form":"10-Q"},{"accn":"0001335258-15-000114","filed":"2015-08-10","form":"10-Q"},{"accn":"0001335258-15-000127","filed":"2015-10-29","form":"10-Q"},{"accn":"0001335258-16-000187","filed":"2016-05-03","form":"10-Q"},{"accn":"0001335258-16-000235","filed":"2016-07-28","form":"10-Q"},{"accn":"0001335258-16-000248","filed":"2016-11-07","form":"10-Q"},{"accn":"0001335258-17-000068","filed":"2017-05-04","form":"10-Q"},{"accn":"0001335258-17-000116","filed":"2017-08-09","form":"10-Q"},{"accn":"0001335258-17-000131","filed":"2017-11-02","form":"10-Q"},{"accn":"0001335258-18-000064","filed":"2018-05-03","form":"10-Q"},{"accn":"0001335258-18-000113","filed":"2018-07-26","form":"10-Q"},{"accn":"0001335258-18-000148","filed":"2018-11-01","form":"10-Q"},{"accn":"0001335258-19-000044","filed":"2019-05-02","form":"10-Q"},{"accn":"0001335258-19-000102","filed":"2019-07-25","form":"10-Q"},{"accn":"0001335258-19-000141","filed":"2019-10-31","form":"10-Q"},{"accn":"0001335258-24-000071","filed":"2024-05-02","form":"10-Q"},{"accn":"0001335258-24-000125","filed":"2024-07-30","form":"10-Q"},{"accn":"0001193125-11-128635","filed":"2011-05-05","form":"10-Q"},{"accn":"0001193125-12-223061","filed":"2012-05-10","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4181021000},"revenue@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":4181021000},"#1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":723361000},"revenue@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":723361000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1266735000},"revenue@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1266735000},"#3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1835806000},"revenue@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1835806000},"#4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1237846000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1237846000},"#5":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5063748000},"revenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":5063748000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":849409000},"revenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":849409000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1558882000},"revenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1558882000},"#8":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1790025000},"revenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1790025000},"#9":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1185682000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1185682000},"#10":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5383998000},"revenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":5383998000},"#11":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":867997000},"revenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":867997000},"#12":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1550677000},"revenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1550677000},"#13":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1963146000},"revenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1963146000},"#14":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1437227000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":1437227000},"#15":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5819047000},"revenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":5819047000},"#16":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":923698000},"revenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":923698000},"#17":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1679513000},"revenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1679513000},"#18":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2262236000},"revenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2262236000},"#19":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1613100000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":1613100000},"#20":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6478547000},"revenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":6478547000},"#21":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1127316000},"revenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":1127316000},"#22":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1665785000},"revenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1665785000},"#23":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2502008000},"revenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":2502008000},"#24":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1571855000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":1571855000},"#25":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6866964000},"revenue@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":6866964000},"#26":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1120312000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1120312000},"#27":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1765777000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1765777000},"#28":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2622917000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":2622917000},"#29":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1736725000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1736725000},"#30":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7245731000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":7245731000},"#31":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1207716000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":1207716000},"#32":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2179258000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":2179258000},"#33":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3170416000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":3170416000},"#34":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1797544000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1797544000},"#35":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7826336000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":7826336000},"#36":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1242879000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":1242879000},"#37":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2683585000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":2683585000},"#38":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3440308000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":3440308000},"#39":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2320450000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":2320450000},"#40":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9687222000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":9687222000},"#41":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1482384000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1482384000},"#42":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2868315000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":2868315000},"#43":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3835246000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":3835246000},"#44":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":2601855000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":2601855000},"#45":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10787800000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":10787800000},"#46":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1727828000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1727828000},"#47":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3157009000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":3157009000},"#48":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3773684000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":3773684000},"#49":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2889448000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":2889448000},"#50":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":11547969000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":11547969000},"#51":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1365693000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1365693000},"#52":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":74084000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":74084000},"#53":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":184018000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":184018000},"#54":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1861178000},"#55":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1623795000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":237383000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":237383000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":1861178000},"#57":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":290609000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":290609000},"#58":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":575946000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":575946000},"#59":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2698722000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":2698722000},"#60":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6268447000},"#61":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3565277000},"#62":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":2703170000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":2703170000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":6268447000},"#63":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1802808000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":1802808000},"#64":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4434174000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":4434174000},"#65":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6153535000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":6153535000},"#66":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16681254000},"#67":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12390517000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":4290737000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":4290737000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":16681254000},"#69":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3124559000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":3124559000},"#70":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5628514000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":5628514000},"#71":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":8154563000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":8154563000},"#72":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22726317000},"#73":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16907636000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":5818681000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":5818681000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":22726317000},"#75":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3799529000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":3799529000},"#76":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6023416000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":6023416000},"#77":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7651087000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":7651087000},"#78":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23155625000},"#79":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17474032000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":5681593000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":5681593000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":23155625000},"#81":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3382117000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":3382117000},"#82":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7006641000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":7006641000},"#83":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":8499143000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":8499143000},"#84":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25201406000},"#85":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":18887901000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":6313505000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":6313505000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":25201406000},"#87":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3793029000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":3793029000},"#88":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7666858000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":7666858000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":617709000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":617709000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":231596000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":231596000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":252899000},"#92":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-31000000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":221899000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":244694000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32900000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":277594000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":285302000},"#96":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":151900000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":83700000},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":68200000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#98"}],"rule":"component-sum","value":353502000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1014491000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#96"}],"rule":"component-sum","value":1166391000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":272969000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":272969000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":266795000},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":41000000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":307795000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":282462000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":38800000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":321262000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":289743000},"#106":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":175200000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":120700000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":54500000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"}],"rule":"component-sum","value":344243000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1111969000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#106"}],"rule":"component-sum","value":1287169000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":268135000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-39900000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":228235000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":280943000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":55700000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":336643000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":283846000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":40800000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":324646000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":310708000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":256900000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":136400000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":120500000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":431208000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1143632000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#117"}],"rule":"component-sum","value":1400532000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":279522000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":38200000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":317722000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":295719000},"#124":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":43300000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":339019000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":325005000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":42900000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":367905000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1226892000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":900246000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":326646000},"#130":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":173200000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":124500000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":48700000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"}],"rule":"component-sum","value":375346000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#130"}],"rule":"component-sum","value":1400092000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":302405000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":34300000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":336705000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":325925000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":33300000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136"}],"rule":"component-sum","value":359225000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":349676000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":39700000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":389376000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1337316000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":978006000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":359310000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":154700000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":107600000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":47100000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#144"}],"rule":"component-sum","value":406410000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#142"}],"rule":"component-sum","value":1492016000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":314545000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":32600000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":347145000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":329570000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":43500000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":373070000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":365220000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":42300000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"}],"rule":"component-sum","value":407520000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1411855000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1008922000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":402933000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":174000000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":118400000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":55600000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#156"}],"rule":"component-sum","value":458533000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154"}],"rule":"component-sum","value":1585855000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":337214000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":39700000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":376914000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":374826000},"#160":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":45400000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":420226000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":414412000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":47800000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":462212000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1548450000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1126452000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":421998000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":178100000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":133000000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":45100000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"}],"rule":"component-sum","value":467098000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#166"}],"rule":"component-sum","value":1726550000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":383308000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44600000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":427908000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":434385000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":45400000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":479785000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":475864000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":53400000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"}],"rule":"component-sum","value":529264000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1907723000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1293557000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":614166000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":202600000},"#179":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":143400000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":59200000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#180"}],"rule":"component-sum","value":673366000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#178"}],"rule":"component-sum","value":2110323000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":434611000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45700000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":480311000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":476438000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":46400000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":522838000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":524654000},"#186":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":51400000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":576054000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1997028000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1435703000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":561325000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190700000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":143500000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":47200000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#192"}],"rule":"component-sum","value":608525000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190"}],"rule":"component-sum","value":2187728000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":464866000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":47200000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194"}],"rule":"component-sum","value":512066000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":513497000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":49500000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":562997000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":542547000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":69300000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":611847000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2145486000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1520910000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":624576000},"#202":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":223500000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":166040000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":57460000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204"}],"rule":"component-sum","value":682036000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#202"}],"rule":"component-sum","value":2368986000},"#205":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":514021000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":64236000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":578257000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":323352000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":57800000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":381152000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":405934000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":58400000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":464334000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1524342000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1243307000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":281035000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":239300000},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":180394000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":58906000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#216"}],"rule":"component-sum","value":339941000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214"}],"rule":"component-sum","value":1763642000},"#217":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":322853000},"#218":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51901000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218"}],"rule":"component-sum","value":374754000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":328894000},"#220":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":48600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"component-sum","value":377494000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":446929000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":46100000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":493029000},"#223":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1754822000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1098676000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":656146000},"#226":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":193400000},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":146600000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":46800000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#228"}],"rule":"component-sum","value":702946000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226"}],"rule":"component-sum","value":1948222000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":570182000},"#230":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":49700000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"}],"rule":"component-sum","value":619882000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":672213000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":52600000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":724813000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":805910000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":48100000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":854010000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2955884000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2048305000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":907579000},"#238":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":216900000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":150400000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":66500000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"}],"rule":"component-sum","value":974079000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238"}],"rule":"component-sum","value":3172784000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":690321000},"#242":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":57475000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242"}],"rule":"component-sum","value":747796000},"#243":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":868595000},"#244":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":55200000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":923795000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":974150000},"#246":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":63400000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":1037550000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3516979000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2533066000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":983913000},"#250":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":237600000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":176100000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":61500000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#252"}],"rule":"component-sum","value":1045413000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#250"}],"rule":"component-sum","value":3754579000},"#253":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":981559000},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":1043559000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":926222000},"#256":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":61700000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":987922000},"#257":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1005418000},"#258":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":61300000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":1066718000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4043712000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2913199000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":1130513000},"#262":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":249259000},"#263":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":185000000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":64259000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#264"}],"rule":"component-sum","value":1194772000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#262"}],"rule":"component-sum","value":4292971000},"#265":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":778922000},"#266":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":60000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":838922000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1003344000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":64700000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"}],"rule":"component-sum","value":1068044000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1008038000},"#270":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":68300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":1076338000},"#271":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4091759000},"#272":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2790304000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":1301455000},"#274":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":264571000},"#275":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":192958000},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":71613000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#276"}],"rule":"component-sum","value":1373068000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#274"}],"rule":"component-sum","value":4356330000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":961519000},"#278":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69731000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":1031250000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1134965000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":67000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":1201965000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-52356000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-106336000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":25606000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":103106000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-86076000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-63700000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-72161000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":52373000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":104809000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-66684000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":18337000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-42803000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":42968000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":104515000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-126319000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-21639000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-33189000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":97806000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":126037000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-50994000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":139660000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-12308000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":55686000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":150604000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-186818000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7164000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-23935000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":42245000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":153510000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-40448000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":131372000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-33290000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":74159000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":191286000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-37215000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":194940000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-21366000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":113433000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":201347000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-202017000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91397000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-6030000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":134725000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":234219000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-90378000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":272536000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-23863000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":171586000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":260041000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-82920000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":324844000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-172670000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-588067000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-504441000},"#281":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1653192000},"#282":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-1265178000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":-388014000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1653192000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-303172000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-127285000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":137145000},"#283":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-417858000},"#284":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-293312000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":-124546000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-417858000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":27060000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":318699000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":506249000},"#285":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":722031000},"#286":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":852008000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":-129977000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":722031000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":131152000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":381599000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":653658000},"#287":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1084933000},"#288":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1166409000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":-81476000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1084933000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-41390000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":465819000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":639525000},"#289":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":824510000},"#290":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1063954000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":-239444000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":824510000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":114769000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":486653000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":792451000},"#291":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1251217000},"#292":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1393873000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":-142656000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1251217000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-370516000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":521917000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-114678000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-130639000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-22434000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":75376000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-110957000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-188654000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-99284000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":23273000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":71760000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-92376000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-96627000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-65950000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10788000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":80126000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-157125000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-132161000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-60628000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":67416000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":64828000},"#293":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-5137000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":71616000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":-76753000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-5137000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-32152000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":30532000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":112690000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-99820000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":111070000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":-210890000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-99820000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-65781000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":25122000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":117959000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6353000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":77300000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":-70947000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6353000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-49027000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":41867000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":146585000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":48326000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":139425000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":-91099000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":48326000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-41249000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":90539000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":174455000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-9380000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":223745000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":-233125000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-9380000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-34144000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":95155000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":200228000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":131105000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":261239000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":-130134000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":131105000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-51283000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":144870000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":221252000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":185104000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":314839000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":-129735000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":185104000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-214252000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-639767000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-559362000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1856665000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-1413381000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":-443284000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1856665000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-316333000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-208175000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":93288000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-611267000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-431220000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":-180047000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-611267000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-37260000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":260372000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":439301000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":490524000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":662413000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":-171889000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":490524000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":56408000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":368213000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":631681000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":913274000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1056302000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":-143028000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":913274000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-1686000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":456392000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":585912000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":739426000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1040618000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":-301192000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":739426000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":66013000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":420386000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":729818000},"#317":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1030527000},"#318":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1216217000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":-185690000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1030527000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-412103000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":518601000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":29229000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":30845000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":30388000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":29952000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":120414000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":66365000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":26561000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":29932000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":29280000},"interestExpense@2010Q4":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":30754000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":116527000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":29710000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":29488000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":35535000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":29007000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":123740000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":28151000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":30041000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":29393000},"#319":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":111659000},"#320":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":87585000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":24074000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":111659000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24492000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":27590000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":28346000},"#321":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":106312000},"#322":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":80428000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":25884000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":106312000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25363000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":25650000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":25844000},"#323":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":102881000},"#324":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":76857000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":26024000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":102881000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":25432000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":25284000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":25249000},"#325":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":106506000},"#326":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":75965000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":30541000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":106506000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":26010000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":26878000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":26627000},"#327":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":107770000},"#328":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":79515000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":28255000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":107770000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":32684000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":35519000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":35993000},"#329":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":140976000},"#330":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":104196000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":36780000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":140976000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":36515000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":36792000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":36587000},"#331":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":157521000},"#332":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":109894000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":47627000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":157521000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":43999000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":52689000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":66093000},"#333":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":226832000},"#334":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":162781000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":64051000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":226832000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":70830000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":68909000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":70407000},"#335":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":282440000},"#336":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":210146000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":72294000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":282440000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":66773000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":68435000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":70514000},"#337":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":278483000},"#338":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":205722000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":72761000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":278483000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":89215000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":81995000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":86215000},"#339":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":350244000},"#340":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":257425000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":92819000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":350244000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":80691000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":79970000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":87961000},"#341":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":325974000},"#342":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":248622000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":77352000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":325974000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":80343000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72048000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":80291000},"#343":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316033000},"#344":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":232682000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":83351000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316033000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":90522000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":97230000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-69150000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7692000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":57948000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-159717000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-163227000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-60179000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-122213000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-32787000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":51007000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-124397000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-228390000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-48460000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":13257000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":51712000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-99525000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-83016000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-63239000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":58130000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":43774000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-82043000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-43378000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-32448000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":22934000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":105163000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-186456000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-90807000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-58279000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":15056000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":89049000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-78334000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-32508000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-44518000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":37741000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":111079000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-101360000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2942000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-32993000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81478000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":136393000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-190893000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-6015000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-33906000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":69359000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":172683000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-147887000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":60249000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-52444000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":103355000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":178925000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-159947000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":69889000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-184784000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-567517000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-528902000},"#345":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1724535000},"#346":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-1281203000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":-443332000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1724535000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-307193000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-195665000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":46878000},"#347":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-650904000},"#348":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-455980000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":-194924000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-650904000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-50182000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":187800000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":361402000},"#349":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":266440000},"#350":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":499020000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":-232580000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":266440000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-1673000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":270020000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":521480000},"#351":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556893000},"#352":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":789827000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":-232934000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556893000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-54475000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":297970000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":451805000},"#353":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":896287000},"#354":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":695300000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":200987000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":896287000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23203000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":243411000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":431458000},"#355":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":495972000},"#356":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":698072000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":-202100000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":495972000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-389104000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":294446000},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.19},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.3},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-0.27},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.07},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.27},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":-0.53},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.37},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.04},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.31},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-0.87},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.34},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.3},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.22},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.42},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.17},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.11},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.49},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.94},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.31},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.06},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.38},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.47},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.29},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.13},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.49},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.58},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.22},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.29},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.53},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-1.12},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.24},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.24},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.7},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-0.82},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.31},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.41},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.71},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.88},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-2.67},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-2.45},"#357":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-8.12},"#358":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":212270944},"#359":{"kind":"computed","op":"product","terms":[{"ref":"#357"},{"ref":"#358"}],"value":-1723640065.2799997},"#360":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-6.08},"#361":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":211781620},"#362":{"kind":"computed","op":"product","terms":[{"ref":"#360"},{"ref":"#361"}],"value":-1287632249.6},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#362","weight":-1}],"value":-436007815.6799998},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#358","weight":4},{"ref":"#361","weight":-3}],"rule":"unaverage-quarter","value":213738916},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"per-share-quarter","value":-2.0399084258479157},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-8.12},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-1.44},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.9},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.19},"#365":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.09},"#366":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":217190862},"#367":{"kind":"computed","op":"product","terms":[{"ref":"#365"},{"ref":"#366"}],"value":-671119763.5799999},"#368":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2.13},"#369":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":215716239},"#370":{"kind":"computed","op":"product","terms":[{"ref":"#368"},{"ref":"#369"}],"value":-459475589.07},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#370","weight":-1}],"value":-211644174.50999993},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":221614731},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"per-share-quarter","value":-0.9550095048058873},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.09},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.39},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.66},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.39},"#373":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.52},"#374":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":231556866},"#375":{"kind":"computed","op":"product","terms":[{"ref":"#373"},{"ref":"#374"}],"value":120409570.32000001},"#376":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":1.73},"#377":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":239617920},"#378":{"kind":"computed","op":"product","terms":[{"ref":"#376"},{"ref":"#377"}],"value":414539001.6},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#378","weight":-1}],"value":-294129431.28000003},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":207373704},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"per-share-quarter","value":-1.4183545242553994},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.52},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.25},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.92},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.93},"#381":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.34},"#382":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":230977326},"#383":{"kind":"computed","op":"product","terms":[{"ref":"#381"},{"ref":"#382"}],"value":309509616.84000003},"#384":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.66},"#385":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":235146395},"#386":{"kind":"computed","op":"product","terms":[{"ref":"#384"},{"ref":"#385"}],"value":625489410.7},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#386","weight":-1}],"value":-315979793.86},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":218470119},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"per-share-quarter","value":-1.446329572695477},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.34},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.56},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.03},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.66},"#389":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.74},"#390":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":236352449},"#391":{"kind":"computed","op":"product","terms":[{"ref":"#389"},{"ref":"#390"}],"value":647605710.2600001},"#392":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.18},"#393":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":235928752},"#394":{"kind":"computed","op":"product","terms":[{"ref":"#392"},{"ref":"#393"}],"value":514324679.36},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#394","weight":-1}],"value":133281030.9000001},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#390","weight":4},{"ref":"#393","weight":-3}],"rule":"unaverage-quarter","value":237623540},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"per-share-quarter","value":0.5608915299384905},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.74},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.32},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.41},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.73},"#397":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.24},"#398":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":231844300},"#399":{"kind":"computed","op":"product","terms":[{"ref":"#397"},{"ref":"#398"}],"value":-55642632},"#400":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.82},"#401":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":234725805},"#402":{"kind":"computed","op":"product","terms":[{"ref":"#400"},{"ref":"#401"}],"value":192475160.1},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#402","weight":-1}],"value":-248117792.1},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#398","weight":4},{"ref":"#401","weight":-3}],"rule":"unaverage-quarter","value":223199785},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"per-share-quarter","value":-1.11163992429473},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.24},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-1.85},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.05},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.73},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":-0.83},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":-0.72},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-1.39},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.46},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":3,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.88},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":4,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.23},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":5,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.49},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.33},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":7,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.23},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":8,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.48},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":9,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.09},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":13,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-0.02},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2009-12-31","value":236955000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-03-31","value":825197000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-06-30","value":999928000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-09-30","value":855616000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2010-12-31","value":892758000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2010-12-31","value":892758000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2011-03-31","value":987186000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-06-30","value":1003960000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-09-30","value":782573000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-12-31","value":844253000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-12-31","value":844253000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-03-31","value":1071412000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-06-30","value":1005039000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-09-30","value":783671000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2012-12-31","value":1001055000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2012-12-31","value":1001055000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-03-31","value":1246415000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-06-30","value":1385260000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-09-30","value":1302578000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-31","value":1299184000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-31","value":1299184000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-03-31","value":1629142000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-06-30","value":2041686000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-09-30","value":1358300000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-31","value":1382029000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-31","value":1382029000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-03-31","value":1606658000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-06-30","value":1525819000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-09-30","value":1061383000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2015-12-31","value":1303125000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2015-12-31","value":1303125000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-03-31","value":1699281000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-06-30","value":1512099000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-09-30","value":1039706000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2016-12-31","value":1526591000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2016-12-31","value":1526591000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2017-03-31","value":2227555000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2017-06-30","value":2216812000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2017-09-30","value":1801013000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":1825322000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":1825322000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2018-03-31","value":2942407000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2018-06-30","value":2293264000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2018-09-30","value":1900305000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":2371540000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":2371540000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":2670538000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2019-06-30","value":2270341000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2019-09-30","value":1795166000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":2470362000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":2470362000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-03-31","value":3269863000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-06-30","value":3290052000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-09-30","value":2625082000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-12-31","value":2537787000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-12-31","value":2537787000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-03-31","value":3009487000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-06-30","value":4042619000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-09-30","value":4628880000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-12-31","value":4884729000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-12-31","value":4884729000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-03-31","value":5871905000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-06-30","value":5860435000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-09-30","value":4951161000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-12-31","value":5606457000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-12-31","value":5606457000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-03-31","value":6991987000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-06-30","value":7128873000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-09-30","value":5948511000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-12-31","value":6231866000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-12-31","value":6231866000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2024-03-31","value":6501709000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2024-06-30","value":6398722000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-09-30","value":5489919000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":6095424000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":6095424000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-03-31","value":7158680000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-06-30","value":7056975000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-09-30","value":6750548000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":7094200000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":7094200000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-03-31","value":9077847000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2026-06-30","value":9071949000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2010-12-31","value":1603497000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2010-12-31","value":1603497000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-03-31","value":1847594000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-06-30","value":2035491000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-09-30","value":1636801000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":1576790000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":1576790000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2012-03-31","value":2032809000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":2175863000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":1842368000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":1812812000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":1812812000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":2319769000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":2687357000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":2364550000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":2160104000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":2160104000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":2711757000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":3311346000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":2497935000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-12-31","value":2267691000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-12-31","value":2267691000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":2653113000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":2752748000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":2296595000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":2288315000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":2288315000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":2966254000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":2969952000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":2407205000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":2673551000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":2673551000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":3601449000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":3984278000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":3563629000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":3152742000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":3152742000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":4644690000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":4263356000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":3881047000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":3848074000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":3848074000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":4424874000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":4284887000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":3849723000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":4192899000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":4192899000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-03-31","value":4851025000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-06-30","value":4433194000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2020-09-30","value":3859857000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":3649768000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":3649768000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":4096098000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":5423251000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":6555291000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":6684093000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":6684093000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":8110435000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":8550782000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":7927389000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2022-12-31","value":8159522000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2022-12-31","value":8159522000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-03-31","value":10097121000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-06-30","value":10776948000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2023-09-30","value":10006678000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":9533349000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":9533349000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2024-03-31","value":10427780000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2024-06-30","value":10684133000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":9775154000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":9290137000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":9290137000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":11069190000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":11823151000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":11307821000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":10974392000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":10974392000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":13641539000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":14955649000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2010-12-31","value":5195560000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2010-12-31","value":5195560000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2011-03-31","value":5475252000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-06-30","value":5652228000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-09-30","value":5168701000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":5077344000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":5077344000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2012-03-31","value":5549739000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-06-30","value":5748425000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2012-09-30","value":5432248000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-12-31","value":5290806000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-12-31","value":5290806000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-03-31","value":5688283000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-06-30","value":6082811000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-09-30","value":5775560000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2013-12-31","value":5683521000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2013-12-31","value":5683521000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-03-31","value":6260175000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-06-30","value":6872120000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-09-30","value":6047731000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-12-31","value":5968361000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-12-31","value":5968361000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-03-31","value":6338401000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-06-30","value":6713516000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-09-30","value":6265354000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2015-12-31","value":6156241000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2015-12-31","value":6156241000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-03-31","value":6927174000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-06-30","value":7043426000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-09-30","value":6417029000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2016-12-31","value":6764266000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2016-12-31","value":6764266000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-03-31","value":7823517000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-06-30","value":8251426000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-09-30","value":7810524000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2017-12-31","value":7504263000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2017-12-31","value":7504263000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":9117548000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":8952809000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-09-30","value":8511699000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-31","value":8496886000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-31","value":8496886000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2019-03-31","value":10302533000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-06-30","value":10529387000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-09-30","value":9967133000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2019-12-31","value":10975615000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2019-12-31","value":10975615000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-03-31","value":11861444000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-06-30","value":11622300000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2020-09-30","value":10885431000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2020-12-31","value":10589303000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2020-12-31","value":10589303000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-03-31","value":10919642000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-06-30","value":12245656000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2021-09-30","value":13330744000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":14402318000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":14402318000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-03-31","value":16006602000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-06-30","value":16421028000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2022-09-30","value":15787014000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2022-12-31","value":16460841000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2022-12-31","value":16460841000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-03-31","value":18869591000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-06-30","value":19925090000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2023-09-30","value":19140573000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-12-31","value":19029640000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-12-31","value":19029640000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2024-03-31","value":20030189000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2024-06-30","value":20453984000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-09-30","value":19747070000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":19638771000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":19638771000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-03-31","value":21827118000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-06-30","value":23150333000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-09-30","value":22887819000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":22912533000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":22912533000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-03-31","value":26068092000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":28180826000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2010-12-31","value":1474221000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2010-12-31","value":1474221000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-03-31","value":1825877000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-06-30","value":1937619000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-09-30","value":1438064000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":1492553000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":1492553000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2012-03-31","value":2012753000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":2170636000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":1737980000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":1768172000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":1768172000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":2253161000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":2516549000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":2233751000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":2255518000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":2255518000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":2836417000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":2872818000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":1991933000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-12-31","value":2010739000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-12-31","value":2010739000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":2506981000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":2727280000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":2131764000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":2101206000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":2101206000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":2926237000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":3023434000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":2280997000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":2460344000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":2460344000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":3539331000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":3836657000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":3212877000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":3577000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":3577000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":4438713000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":4206751000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":3608798000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":3749866000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":3749866000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":4688882000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":4605723000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":3959372000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":4107599000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":4107599000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-03-31","value":4730056000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-06-30","value":3492296000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2020-09-30","value":3582877000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":3796569000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":3796569000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":3815747000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":5165300000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":5558104000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":6855722000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":6855722000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":8278487000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":8632043000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":7634487000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2022-12-31","value":8303315000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2022-12-31","value":8303315000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-03-31","value":9374087000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-06-30","value":10023531000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2023-09-30","value":8751521000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":9984434000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":9984434000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2024-03-31","value":11328410000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2024-06-30","value":11627149000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":9680578000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":9358279000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":9358279000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":11517592000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":13458572000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":12275573000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":11028850000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":11028850000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":15416576000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":17563255000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"temporaryEquity@2010Q4","weight":-1},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":3586351000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"temporaryEquity@FY2010","weight":-1},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":3586351000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"temporaryEquity@2011Q2","weight":-1},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":3963116000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"temporaryEquity@2011Q3","weight":-1},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":3445924000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"temporaryEquity@2011Q4","weight":-1},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":3452173000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"temporaryEquity@FY2011","weight":-1},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":3452173000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"temporaryEquity@2012Q1","weight":-1},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":3965421000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"temporaryEquity@2012Q2","weight":-1},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":4151245000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"temporaryEquity@2012Q4","weight":-1},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":3740132000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"temporaryEquity@FY2012","weight":-1},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":3740132000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"temporaryEquity@2013Q3","weight":-1},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":4056298000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"temporaryEquity@2013Q4","weight":-1},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":4032674000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"temporaryEquity@FY2013","weight":-1},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":4032674000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"temporaryEquity@2014Q1","weight":-1},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":4625738000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"temporaryEquity@2014Q2","weight":-1},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":5184515000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"temporaryEquity@2014Q3","weight":-1},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":4292050000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"temporaryEquity@2014Q4","weight":-1},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":4315659000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"temporaryEquity@FY2014","weight":-1},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":4315659000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"temporaryEquity@2015Q1","weight":-1},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":4783033000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"temporaryEquity@2015Q2","weight":-1},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":5023406000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"temporaryEquity@2015Q3","weight":-1},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":4470457000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"temporaryEquity@2015Q4","weight":-1},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":4445607000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"temporaryEquity@FY2015","weight":-1},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":4445607000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"temporaryEquity@2016Q1","weight":-1},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":5258428000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"temporaryEquity@2016Q2","weight":-1},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":5335128000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"temporaryEquity@2016Q3","weight":-1},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":4589208000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"temporaryEquity@2016Q4","weight":-1},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":5067682000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"temporaryEquity@FY2016","weight":-1},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":5067682000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"temporaryEquity@2017Q1","weight":-1},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":6144634000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"temporaryEquity@2017Q2","weight":-1},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":6447372000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"temporaryEquity@2017Q3","weight":-1},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":5825705000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"temporaryEquity@2017Q4","weight":-1},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":5841392000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"temporaryEquity@FY2017","weight":-1},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":5841392000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"temporaryEquity@2018Q1","weight":-1},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":7480627000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"temporaryEquity@2018Q2","weight":-1},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":7254095000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"temporaryEquity@2018Q3","weight":-1},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":6652320000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"temporaryEquity@2018Q4","weight":-1},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":6824788000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"temporaryEquity@FY2018","weight":-1},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":6824788000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"temporaryEquity@2019Q1","weight":-1},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":8719110000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"temporaryEquity@2019Q2","weight":-1},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":8736303000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"temporaryEquity@2019Q3","weight":-1},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":8025485000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"temporaryEquity@2019Q4","weight":-1},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":9062163000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"temporaryEquity@FY2019","weight":-1},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":9062163000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"temporaryEquity@2020Q1","weight":-1},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":10187006000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"temporaryEquity@2020Q2","weight":-1},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":10604542000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"temporaryEquity@2020Q3","weight":-1},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":10351420000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"temporaryEquity@2020Q4","weight":-1},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":10450606000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"temporaryEquity@FY2020","weight":-1},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":10450606000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"temporaryEquity@2021Q1","weight":-1},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":11049372000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"temporaryEquity@2021Q2","weight":-1},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":12574492000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"temporaryEquity@2021Q3","weight":-1},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":13110173000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"temporaryEquity@2021Q4","weight":-1},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":14042911000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"temporaryEquity@FY2021","weight":-1},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":14042911000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"temporaryEquity@2022Q1","weight":-1},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":15570567000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"temporaryEquity@2022Q2","weight":-1},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":15821006000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"temporaryEquity@2022Q3","weight":-1},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":14789477000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"temporaryEquity@2022Q4","weight":-1},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":15726048000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"temporaryEquity@FY2022","weight":-1},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":15726048000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"temporaryEquity@2023Q1","weight":-1},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":18080095000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"temporaryEquity@2023Q2","weight":-1},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":18851078000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"temporaryEquity@2023Q3","weight":-1},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":17452787000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"temporaryEquity@2023Q4","weight":-1},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":17617710000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"temporaryEquity@FY2023","weight":-1},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":17617710000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"temporaryEquity@2024Q1","weight":-1},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":18620351000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"temporaryEquity@2024Q2","weight":-1},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":18938811000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"temporaryEquity@2024Q3","weight":-1},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":17793420000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"temporaryEquity@2024Q4","weight":-1},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":17693476000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"temporaryEquity@FY2024","weight":-1},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":17693476000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"temporaryEquity@2025Q1","weight":-1},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":19717758000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"temporaryEquity@2025Q2","weight":-1},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":20844751000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"temporaryEquity@2025Q3","weight":-1},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":20906292000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"temporaryEquity@2025Q4","weight":-1},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":21093686000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"temporaryEquity@FY2025","weight":-1},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":21093686000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"temporaryEquity@2026Q1","weight":-1},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":24634550000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"temporaryEquity@2026Q2","weight":-1},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":26361661000},"#405":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2010-12-31","value":1677714000},"#406":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2010-12-31","value":54150000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":1731864000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":1731864000},"#407":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2011-03-31","value":1676215000},"#408":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2011-03-31","value":56007000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":1732222000},"#409":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2011-06-30","value":1675294000},"#410":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2011-06-30","value":57648000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":1732942000},"#411":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2011-09-30","value":1667939000},"#412":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2011-09-30","value":56563000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":1724502000},"#413":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2011-12-31","value":1652629000},"#414":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":52632000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":1705261000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":1705261000},"#415":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2012-03-31","value":1662167000},"#416":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2012-03-31","value":51218000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":1713385000},"#417":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2012-06-30","value":1682356000},"#418":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":57703000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":1740059000},"#419":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2012-09-30","value":1685968000},"#420":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":60070000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":1746038000},"#421":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2012-12-31","value":1677955000},"#422":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":62050000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":1740005000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":1740005000},"#423":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2013-03-31","value":1671202000},"#424":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":61368000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":1732570000},"#425":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2013-06-30","value":1662035000},"#426":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":61658000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":1723693000},"#427":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2013-09-30","value":1540763000},"#428":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":263689000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":1804452000},"#429":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2013-12-31","value":1530484000},"#430":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":278403000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":1808887000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":1808887000},"#431":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2014-03-31","value":1523657000},"#432":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":284059000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":1807716000},"#433":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2014-06-30","value":2038845000},"#434":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":269628000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":2308473000},"#435":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2014-09-30","value":2027209000},"#436":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":47947000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":2075156000},"#437":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2014-12-31","value":1995957000},"#438":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2014-12-31","value":47443000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":2043400000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":2043400000},"#439":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2015-03-31","value":1968771000},"#440":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":64104000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":2032875000},"#441":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2015-06-30","value":1973173000},"#442":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":57289000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":2030462000},"#443":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2015-09-30","value":1993963000},"#444":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":42131000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":2036094000},"#445":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2015-12-31","value":2002662000},"#446":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":42352000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":2045014000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":2045014000},"#447":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2016-03-31","value":1992851000},"#448":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":43990000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":2036841000},"#449":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2016-06-30","value":1985190000},"#450":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":44918000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":2030108000},"#451":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2016-09-30","value":1984511000},"#452":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":46693000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":2031204000},"#453":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2016-12-31","value":2259736000},"#454":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":53317000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":2313053000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":2313053000},"#455":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2017-03-31","value":2258820000},"#456":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":59943000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":2318763000},"#457":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2017-06-30","value":2249157000},"#458":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":66430000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":2315587000},"#459":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2017-09-30","value":2240461000},"#460":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":71674000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":2312135000},"#461":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2017-12-31","value":1952366000},"#462":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":347593000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":2299959000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":2299959000},"#463":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2018-03-31","value":2747399000},"#464":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":119414000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":2866813000},"#465":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2018-06-30","value":2743104000},"#466":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":84946000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":2828050000},"#467":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-09-30","value":2731985000},"#468":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":81832000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":2813817000},"#469":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2018-12-31","value":2732878000},"#470":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":82142000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":2815020000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":2815020000},"#471":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2019-03-31","value":2715966000},"#472":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":80838000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"component-sum","value":2796804000},"#473":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2019-06-30","value":2708642000},"#474":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":55409000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":2764051000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-09-30","value":2694934000},"#476":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":64274000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":2759208000},"#477":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2019-12-31","value":3271262000},"#478":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":37795000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":3309057000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":3309057000},"#479":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2020-03-31","value":3651019000},"#480":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2020-03-31","value":36036000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":3687055000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2020-06-30","value":4831088000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2020-06-30","value":63885000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":4894973000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2020-09-30","value":4849274000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2020-09-30","value":50789000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":4900063000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2020-12-31","value":4855096000},"#486":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":53415000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":4908511000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":4908511000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2021-03-31","value":5289891000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":37275000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":5327166000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2021-06-30","value":5295207000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":46481000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":5341688000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2021-09-30","value":5686905000},"#492":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":46214000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":5733119000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2021-12-31","value":5145484000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":585254000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":5730738000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":5730738000},"#495":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2022-03-31","value":5146681000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":611319000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":5758000000},"#497":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2022-06-30","value":5140155000},"#498":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":607190000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":5747345000},"#499":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2022-09-30","value":5120197000},"#500":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":619500000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":5739697000},"#501":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2022-12-31","value":5283467000},"#502":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2022-12-31","value":620032000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":5903499000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"}],"rule":"component-sum","value":5903499000},"#503":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2023-03-31","value":6547911000},"#504":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2023-03-31","value":63870000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":6611781000},"#505":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2023-06-30","value":6554697000},"#506":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2023-06-30","value":51489000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":6606186000},"#507":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2023-09-30","value":6546061000},"#508":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2023-09-30","value":50609000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":6596670000},"#509":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2023-12-31","value":5459026000},"#510":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":1134386000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":6593412000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":6593412000},"#511":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2024-03-31","value":5082211000},"#512":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2024-03-31","value":1137262000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":6219473000},"#513":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2024-06-30","value":5080802000},"#514":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2024-06-30","value":1137272000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"}],"rule":"component-sum","value":6218074000},"#515":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2024-09-30","value":5672804000},"#516":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":582088000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":6254892000},"#517":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2024-12-31","value":6177168000},"#518":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":260901000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":6438069000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":6438069000},"#519":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2025-03-31","value":5928524000},"#520":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":479897000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520"}],"rule":"component-sum","value":6408421000},"#521":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2025-06-30","value":4990995000},"#522":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":1485353000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":6476348000},"#523":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2025-09-30","value":6106712000},"#524":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":1250813000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":7357525000},"#525":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2025-12-31","value":7612018000},"#526":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":587630000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"component-sum","value":8199648000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"component-sum","value":8199648000},"#527":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2026-03-31","value":6709420000},"#528":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":1800776000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528"}],"rule":"component-sum","value":8510196000},"#529":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2026-06-30","value":6233084000},"#530":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":2968381000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":9201465000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2009-12-31","value":725441000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2010-12-31","value":1501668000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2010-12-31","value":1501668000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2011-03-31","value":1599993000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-06-30","value":1689112000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2011-09-30","value":1722777000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2011-12-31","value":1616894000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2011-12-31","value":1616894000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2012-03-31","value":1575494000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-06-30","value":1550650000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2012-09-30","value":1663221000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2012-12-31","value":1508574000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2012-12-31","value":1508574000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2013-03-31","value":1431817000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2013-06-30","value":1545238000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2013-09-30","value":1652582000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-12-31","value":1589806000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-12-31","value":1589806000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2014-03-31","value":1573428000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2014-06-30","value":1631434000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-09-30","value":1681245000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2014-12-31","value":1483847000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2014-12-31","value":1483847000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2015-03-31","value":1388552000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2015-06-30","value":1444565000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2015-09-30","value":1547793000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2015-12-31","value":1446919000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2015-12-31","value":1446919000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2016-03-31","value":1404658000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2016-06-30","value":1415782000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2016-09-30","value":1519048000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2016-12-31","value":1349516000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2016-12-31","value":1349516000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2017-03-31","value":1340567000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2017-06-30","value":1457223000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2017-09-30","value":1614542000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2017-12-31","value":1418144000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2017-12-31","value":1418144000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2018-03-31","value":1372221000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-06-30","value":1405520000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-09-30","value":1550929000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2018-12-31","value":1342743000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2018-12-31","value":1342743000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-03-31","value":1240394000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2019-06-30","value":1407756000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2019-09-30","value":1522832000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2019-12-31","value":1463954000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2019-12-31","value":1463954000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-03-31","value":1230832000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2020-06-30","value":683530000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2020-09-30","value":247024000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2020-12-31","value":-133752000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2020-12-31","value":-133752000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-03-31","value":-394114000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2021-06-30","value":-579603000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2021-09-30","value":-41776000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2021-12-31","value":-192514000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2021-12-31","value":-192514000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-03-31","value":-145617000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2022-06-30","value":34998000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2022-09-30","value":398556000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":65027000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":65027000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2023-03-31","value":79146000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-06-30","value":320493000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-09-30","value":852018000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":552000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":552000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-03-31","value":426288000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-06-30","value":508074000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-09-30","value":929743000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":818993000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-12-31","value":818993000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-03-31","value":797805000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-06-30","value":927917000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-09-30","value":1128825000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":894375000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":894375000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-03-31","value":481818000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-06-30","value":755563000},"temporaryEquity@2010Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2010-12-31","value":107541000},"temporaryEquity@FY2010":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2010-12-31","value":107541000},"temporaryEquity@2011Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2011-06-30","value":0},"temporaryEquity@2011Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2011-09-30","value":0},"temporaryEquity@2011Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2011-12-31","value":8277000},"temporaryEquity@FY2011":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2011-12-31","value":8277000},"temporaryEquity@2012Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":61,"unit":"USD","end":"2012-03-31","value":8824000},"temporaryEquity@2012Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2012-06-30","value":46530000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2012-12-31","value":42100000},"temporaryEquity@FY2012":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2012-12-31","value":42100000},"temporaryEquity@2013Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":39,"unit":"USD","end":"2013-09-30","value":66680000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2013-12-31","value":61041000},"temporaryEquity@FY2013":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2013-12-31","value":61041000},"temporaryEquity@2014Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":40,"unit":"USD","end":"2014-03-31","value":61009000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2014-06-30","value":56171000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2014-09-30","value":74436000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2014-12-31","value":168855000},"temporaryEquity@FY2014":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2014-12-31","value":168855000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2015-03-31","value":166816000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2015-06-30","value":245545000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2015-09-30","value":247104000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2015-12-31","value":263715000},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2015-12-31","value":263715000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":46,"unit":"USD","end":"2016-03-31","value":264088000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2016-06-30","value":292516000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2016-09-30","value":308773000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2016-12-31","value":347068000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2016-12-31","value":347068000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":49,"unit":"USD","end":"2017-03-31","value":338316000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2017-06-30","value":346831000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":51,"unit":"USD","end":"2017-09-30","value":370277000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2017-12-31","value":244727000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2017-12-31","value":244727000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2018-03-31","value":264700000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":53,"unit":"USD","end":"2018-06-30","value":293194000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":54,"unit":"USD","end":"2018-09-30","value":308450000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2018-12-31","value":329355000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2018-12-31","value":329355000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2019-03-31","value":343029000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2019-06-30","value":385328000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2019-09-30","value":418816000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2019-12-31","value":449498000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2019-12-31","value":449498000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2020-03-31","value":443606000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2020-06-30","value":334228000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2020-09-30","value":286987000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2020-12-31","value":272449000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2020-12-31","value":272449000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2021-03-31","value":264384000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2021-06-30","value":250767000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2021-09-30","value":262347000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2021-12-31","value":551921000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2021-12-31","value":551921000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2022-03-31","value":581652000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2022-06-30","value":565024000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":20,"unit":"USD","end":"2022-09-30","value":598981000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2022-12-31","value":669766000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2022-12-31","value":669766000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2023-03-31","value":710350000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2023-06-30","value":753519000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2023-09-30","value":835768000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2023-12-31","value":859930000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2023-12-31","value":859930000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2024-03-31","value":983550000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2024-06-30","value":1007099000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2024-09-30","value":1023907000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2024-12-31","value":1126302000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2024-12-31","value":1126302000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2025-03-31","value":1311555000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":29,"unit":"USD","end":"2025-06-30","value":1377665000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":30,"unit":"USD","end":"2025-09-30","value":852702000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2025-12-31","value":924472000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2025-12-31","value":924472000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2026-03-31","value":951724000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2026-06-30","value":1063602000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":57275000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":89501000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":168279000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":89501000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":78778000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":13706000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":-154573000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":158518000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":144812000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":158518000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":127768000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":132665000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":127768000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":4897000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-27541000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":-160206000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":135705000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":163246000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":135705000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":264772000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":310128000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":264772000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":45356000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":89039000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":-221089000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":367098000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":278059000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":367098000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":270460000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":380347000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":270460000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":109887000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":264538000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":-115809000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":431361000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":166823000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":431361000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":366608000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":340306000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":366608000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":-26302000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-6529000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":-346835000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":292166000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":298695000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":292166000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":347661000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":362476000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":347661000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":14815000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-14924000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":-377400000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":307854000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":322778000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":307854000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":517398000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":510975000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":517398000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":-6423000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":119516000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":-391459000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":598739000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":479223000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":598739000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":761737000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":804709000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":761737000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":42972000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":418234000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":-386475000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":623522000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":205288000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":623522000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":775498000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":519826000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":775498000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":-255672000},"#565":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":255576000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":-264250000},"#566":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":941586000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":686010000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":941586000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":469050000},"#567":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":293323000},"#568":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":469050000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":-175727000},"#569":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":32922000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":-260401000},"#570":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":469783000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":436861000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":469783000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":631675000},"#571":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-390360000},"#572":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":631675000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":-1022035000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-956903000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":-566543000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1083388000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":-126485000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1083388000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":74574000},"#575":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1169989000},"#576":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":74574000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":1095415000},"#577":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1024697000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":-145292000},"#578":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1780568000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":755871000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1780568000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1198300000},"#579":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1547438000},"#580":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1198300000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":349138000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":928357000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":-619081000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1835047000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":906690000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1835047000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1155848000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1646849000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1155848000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":491001000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":754621000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":-892228000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1362974000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":608353000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1362974000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":988870000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":1400954000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":988870000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":412084000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":680052000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":-720902000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1725175000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":1045123000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1725175000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1321251000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1544722000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1321251000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":223471000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1449046000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":-95676000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1395316000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":-53730000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1395316000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2338835000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2758108000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2338835000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":419273000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64267000},"#598":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":27863000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":92130000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":13083000},"#600":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":7201000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":20284000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":30082000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":16999000},"#603":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":1363000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":-5838000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#604"}],"rule":"component-sum","value":11161000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":49165000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":19083000},"#607":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1371000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":8000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#608"}],"rule":"component-sum","value":19091000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":75578000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":26413000},"#611":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1790000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":419000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#612"}],"rule":"component-sum","value":26832000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#611"}],"rule":"component-sum","value":77368000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18211000},"#614":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":61,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":107000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":18318000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":44651000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":26440000},"#617":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":103000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":-4000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#618"}],"rule":"component-sum","value":26436000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":69573000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":24922000},"#621":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":118000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":15000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#622"}],"rule":"component-sum","value":24937000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":107500000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":37927000},"#625":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2591000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":2473000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#626"}],"rule":"component-sum","value":40400000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#625"}],"rule":"component-sum","value":110091000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":28017000},"#628":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10002000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":38019000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":62785000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":34768000},"#631":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":11469000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":1467000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#632"}],"rule":"component-sum","value":36235000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":92372000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":29587000},"#635":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":14553000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":3084000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#636"}],"rule":"component-sum","value":32671000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":123811000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":31439000},"#639":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":14562000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":9000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#640"}],"rule":"component-sum","value":31448000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#639"}],"rule":"component-sum","value":138373000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25670000},"#642":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":17000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":25687000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":76685000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":51015000},"#645":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":17000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#646"}],"rule":"component-sum","value":51015000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":103577000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":26892000},"#649":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":17000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#650"}],"rule":"component-sum","value":26892000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":134868000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":31291000},"#653":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":522000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":505000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#654"}],"rule":"component-sum","value":31796000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#653"}],"rule":"component-sum","value":135390000},"#655":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24523000},"#656":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":75000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":24598000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":66388000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":41865000},"#659":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":2675000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":2600000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#660"}],"rule":"component-sum","value":44465000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":98248000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":31860000},"#663":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2675000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#664"}],"rule":"component-sum","value":31860000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":139587000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":41339000},"#667":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3350000},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":675000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#668"}],"rule":"component-sum","value":42014000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#667"}],"rule":"component-sum","value":142937000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":29365000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":29365000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":67344000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":37979000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":37979000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":97506000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":30162000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":30162000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":142491000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":44985000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":44985000},"#676":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12267000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#676"}],"rule":"component-sum","value":154758000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30681000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":30681000},"#678":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":78880000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":48199000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":48199000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":119740000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":40860000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":40860000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":173827000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":54087000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":54087000},"#684":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6234000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#684"}],"rule":"component-sum","value":180061000},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":58881000},"#686":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":605000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686"}],"rule":"component-sum","value":59486000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":128607000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":69726000},"#689":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":2078000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":1473000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#690"}],"rule":"component-sum","value":71199000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":184499000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":55892000},"#693":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4895000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":2817000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#694"}],"rule":"component-sum","value":58709000},"#695":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":238435000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":53936000},"#697":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10977000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":6082000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#698"}],"rule":"component-sum","value":60018000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#697"}],"rule":"component-sum","value":249412000},"#699":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45125000},"#700":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25914000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700"}],"rule":"component-sum","value":71039000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":100641000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":55516000},"#703":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":27620000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":1706000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#704"}],"rule":"component-sum","value":57222000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":163714000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":63073000},"#707":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":33175000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":5555000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#708"}],"rule":"component-sum","value":68628000},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":239833000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":76119000},"#711":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":35630000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":2455000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#712"}],"rule":"component-sum","value":78574000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#711"}],"rule":"component-sum","value":275463000},"#713":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":57136000},"#714":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714"}],"rule":"component-sum","value":66136000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":135940000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":78804000},"#717":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":20614000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":11614000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#718"}],"rule":"component-sum","value":90418000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":225822000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":89882000},"#721":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":22953000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":2339000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#722"}],"rule":"component-sum","value":92221000},"#723":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":323566000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":97744000},"#725":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":42261000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":19308000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#726"}],"rule":"component-sum","value":117052000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#725"}],"rule":"component-sum","value":365827000},"#727":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":84563000},"#728":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":206000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":84769000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":142509000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":57946000},"#731":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":5594000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":5388000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#732"}],"rule":"component-sum","value":63334000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":187036000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":44527000},"#735":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3903000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":-1691000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#736"}],"rule":"component-sum","value":42836000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":213746000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":26710000},"#739":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8863000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":4960000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#740"}],"rule":"component-sum","value":31670000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#739"}],"rule":"component-sum","value":222609000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23763000},"#742":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5495000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742"}],"rule":"component-sum","value":29258000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":58066000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":34303000},"#745":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":11191000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#742","weight":-1}],"rule":"quarter-from-ytd","value":5696000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#746"}],"rule":"component-sum","value":39999000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":103914000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":45848000},"#749":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6681000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":-4510000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#750"}],"rule":"component-sum","value":41338000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":152734000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":48820000},"#753":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7100000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":419000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#754"}],"rule":"component-sum","value":49239000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#753"}],"rule":"component-sum","value":159834000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":62525000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":62525000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":130278000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":67753000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":67753000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":205987000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":75709000},"#760":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6764000},"#761":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":6129000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":635000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#762"}],"rule":"component-sum","value":76344000},"#763":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":347206000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":141219000},"#765":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6080000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":-684000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#766"}],"rule":"component-sum","value":140535000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#765"}],"rule":"component-sum","value":353286000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":116886000},"#768":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#768"}],"rule":"component-sum","value":116886000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":202531000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":85645000},"#771":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":35088000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":35088000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#772"}],"rule":"component-sum","value":120733000},"#773":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":304882000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":102351000},"#775":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":36653000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":1565000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#776"}],"rule":"component-sum","value":103916000},"#777":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":438604000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":133722000},"#779":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":36653000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#775","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#780"}],"rule":"component-sum","value":133722000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#779"}],"rule":"component-sum","value":475257000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":134053000},"#782":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11673000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#782"}],"rule":"component-sum","value":145726000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":333689000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":199636000},"#785":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":5390000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#782","weight":-1}],"rule":"quarter-from-ytd","value":-6283000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#786"}],"rule":"component-sum","value":193353000},"#787":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":491750000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":158061000},"#789":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8390000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#790"}],"rule":"component-sum","value":161061000},"#791":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":646634000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":154884000},"#793":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8522000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#789","weight":-1}],"rule":"quarter-from-ytd","value":132000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#794"}],"rule":"component-sum","value":155016000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#793"}],"rule":"component-sum","value":655156000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":170791000},"#796":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796"}],"rule":"component-sum","value":170796000},"#797":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":434207000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":263416000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":263416000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":709797000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#797","weight":-1}],"rule":"quarter-from-ytd","value":275590000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":275590000},"#801":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1061705000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":351908000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":351908000},"#803":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7832000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#803"}],"rule":"component-sum","value":1069537000},"#804":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":308978000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":308978000},"#805":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":598502000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":289524000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":289524000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":158118000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":62633000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":64308000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":70249000},"depreciationAndAmortization@2010Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":124476000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":321666000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":77481000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":76927000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":83341000},"depreciationAndAmortization@2011Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":105269000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":343018000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":79713000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":94259000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":84684000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":170901000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":429557000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":82165000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":82688000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":92729000},"#807":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":368923000},"#808":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":257582000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":111341000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":368923000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":82588000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":76219000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":97925000},"#809":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":368143000},"#810":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":256732000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":111411000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":368143000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":84541000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":88571000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":99054000},"#811":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":397241000},"#812":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":272166000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":125075000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":397241000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":94955000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":95424000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":104862000},"#813":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":318584000},"#814":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":295241000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":23343000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":318584000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":80532000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81165000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":89228000},"#815":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":372201000},"#816":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":250925000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":121276000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":372201000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":87871000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":89785000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":99606000},"#817":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":386529000},"#818":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":277262000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":109267000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":386529000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":98912000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":103826000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":126306000},"#819":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":443991000},"#820":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":329044000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":114947000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":443991000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":122080000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":122767000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":119938000},"#821":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":485025000},"#822":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":364785000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":120240000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":485025000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":108876000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":103647000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":101235000},"#823":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":416277000},"#824":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":313758000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":102519000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":416277000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":100469000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":115927000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":102093000},"#825":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":449976000},"#826":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":318489000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":131487000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":449976000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":115185000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":136514000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":130653000},"#827":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":516797000},"#828":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":382352000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":134445000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":516797000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":132594000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":137729000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":137001000},"#829":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":549923000},"#830":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":407324000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":142599000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":549923000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":149455000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":159025000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":165600000},"#831":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":638872000},"#832":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":474080000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":164792000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":638872000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":169296000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":188459000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":82652366},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":170007727},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":172302273},"#833":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":164410000},"#834":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":162285785},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833","weight":4},{"ref":"#834","weight":-3}],"rule":"unaverage-quarter","value":170782645},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":164410000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":176293000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":182790095},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":188531130},"#835":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":182388000},"#836":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":183306799},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#835","weight":4},{"ref":"#836","weight":-3}],"rule":"unaverage-quarter","value":179631603},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":182388000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":186522000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":189325338},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":189754343},"#837":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":186956000},"#838":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":186857527},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#837","weight":4},{"ref":"#838","weight":-3}],"rule":"unaverage-quarter","value":187251419},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":186956000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":188827000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":196770405},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":202109783},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":205989271},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":221581583},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":208778589},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":208738780},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":208601733},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":217690217},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":213879152},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":223132186},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":215105119},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":216788983},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":219977612},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":218957376},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":211693923},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":212593719},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358","weight":4},{"ref":"#361","weight":-3}],"rule":"unaverage-quarter","value":213738916},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":212270944},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":214531958},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":215702508},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":223800400},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":221614731},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":217190862},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":221890625},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":243634764},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":243686803},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":207373704},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":231556866},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":228162831},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":243660186},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":244163678},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":218470119},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":230977326},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":229471184},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":245002995},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":245319968},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390","weight":4},{"ref":"#393","weight":-3}],"rule":"unaverage-quarter","value":237623540},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":236352449},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":231220841},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":234417428},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":234752332},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398","weight":4},{"ref":"#401","weight":-3}],"rule":"unaverage-quarter","value":223199785},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":231844300},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":232400991},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":244036331},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":4,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":193885066},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":197857662},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":5,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":198874019},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":200155435},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":6,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":200973485},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":49,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":201696142},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":202076243},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":203730897},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":8,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":204923740},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":206728167},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":9,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":207441468},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":208908323},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":13,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":210082696},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":211048294},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2010-12-31","value":175418857},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2010-12-31","value":175418857},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2011-12-31","value":189536279},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2011-12-31","value":189536279},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-31","value":190853380},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-31","value":190853380},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2013-12-31","value":199566136},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2013-12-31","value":199566136},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2014-12-31","value":201193835},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2014-12-31","value":201193835},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2015-12-31","value":202483207},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2015-12-31","value":202483207},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2016-12-31","value":204067825},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2016-12-31","value":204067825},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2017-12-31","value":208075969},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2017-12-31","value":208075969},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-31","value":210326738},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-31","value":210326738},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2019-12-31","value":213709620},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2019-12-31","value":213709620},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2020-12-31","value":218015037},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2020-12-31","value":218015037},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2021-12-31","value":224674579},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2021-12-31","value":224674579},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2022-12-31","value":231263623},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2022-12-31","value":231263623},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2023-12-31","value":233303152},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2023-12-31","value":233303152},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":234363735},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":234363735},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":235421446},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":235421446},"#839":{"kind":"filed","concept":"DirectOperatingCosts","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1071022000},"#840":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":100469000},"#841":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-1665000},"#842":{"kind":"filed","concept":"OtherGeneralExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32410000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#229"},{"ref":"#840"},{"ref":"#841","weight":-1},{"ref":"#842"}],"rule":"component-sum","value":1775748000},"#843":{"kind":"filed","concept":"DirectOperatingCosts","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3267023000},"#844":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":115927000},"#845":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-1065000},"#846":{"kind":"filed","concept":"OtherGeneralExpense","filing":23,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":59247000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#231"},{"ref":"#844"},{"ref":"#845","weight":-1},{"ref":"#846"}],"rule":"component-sum","value":4115475000},"#847":{"kind":"filed","concept":"DirectOperatingCosts","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4707848000},"#848":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":102093000},"#849":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":35285000},"#850":{"kind":"filed","concept":"OtherGeneralExpense","filing":24,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":66720000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#233"},{"ref":"#848"},{"ref":"#849","weight":-1},{"ref":"#850"}],"rule":"component-sum","value":5647286000},"#851":{"kind":"filed","concept":"DirectOperatingCosts","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12347611000},"#852":{"kind":"filed","concept":"DirectOperatingCosts","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9045893000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":3301718000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":131487000},"#855":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":32082000},"#856":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":32555000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":-473000},"#858":{"kind":"filed","concept":"OtherGeneralExpense","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":237834000},"#859":{"kind":"filed","concept":"OtherGeneralExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":158377000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":79457000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#237"},{"ref":"#854"},{"ref":"#857","weight":-1},{"ref":"#860"}],"rule":"component-sum","value":4420714000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#235"},{"ref":"#825"},{"ref":"#855","weight":-1},{"ref":"#858"}],"rule":"component-sum","value":15959223000},"#861":{"kind":"filed","concept":"DirectOperatingCosts","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2124382000},"#862":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":115185000},"#863":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-504000},"#864":{"kind":"filed","concept":"OtherGeneralExpense","filing":58,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":63015000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#241"},{"ref":"#862"},{"ref":"#863","weight":-1},{"ref":"#864"}],"rule":"component-sum","value":2993407000},"#865":{"kind":"filed","concept":"DirectOperatingCosts","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4167341000},"#866":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":136514000},"#867":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":7013000},"#868":{"kind":"filed","concept":"OtherGeneralExpense","filing":59,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":81478000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#243"},{"ref":"#866"},{"ref":"#867","weight":-1},{"ref":"#868"}],"rule":"component-sum","value":5246915000},"#869":{"kind":"filed","concept":"DirectOperatingCosts","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6297883000},"#870":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":130653000},"#871":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1583000},"#872":{"kind":"filed","concept":"OtherGeneralExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":99802000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#245"},{"ref":"#870"},{"ref":"#871","weight":-1},{"ref":"#872"}],"rule":"component-sum","value":7500905000},"#873":{"kind":"filed","concept":"DirectOperatingCosts","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17290718000},"#874":{"kind":"filed","concept":"DirectOperatingCosts","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12589606000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":4701112000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":134445000},"#877":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13927000},"#878":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8092000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"quarter-from-ytd","value":5835000},"#880":{"kind":"filed","concept":"OtherGeneralExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":330817000},"#881":{"kind":"filed","concept":"OtherGeneralExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":244295000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"#880"},{"ref":"#881","weight":-1}],"rule":"quarter-from-ytd","value":86522000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#249"},{"ref":"#876"},{"ref":"#879","weight":-1},{"ref":"#882"}],"rule":"component-sum","value":5900157000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#247"},{"ref":"#827"},{"ref":"#877","weight":-1},{"ref":"#880"}],"rule":"component-sum","value":21641384000},"#883":{"kind":"filed","concept":"DirectOperatingCosts","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2651340000},"#884":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":132594000},"#885":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":651000},"#886":{"kind":"filed","concept":"OtherGeneralExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":76077000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#883"},{"ref":"#253"},{"ref":"#884"},{"ref":"#885","weight":-1},{"ref":"#886"}],"rule":"component-sum","value":3840919000},"#887":{"kind":"filed","concept":"DirectOperatingCosts","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4408209000},"#888":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":137729000},"#889":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":779000},"#890":{"kind":"filed","concept":"OtherGeneralExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":86216000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#255"},{"ref":"#888"},{"ref":"#889","weight":-1},{"ref":"#890"}],"rule":"component-sum","value":5557597000},"#891":{"kind":"filed","concept":"DirectOperatingCosts","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5780188000},"#892":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":137001000},"#893":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3968000},"#894":{"kind":"filed","concept":"OtherGeneralExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":92923000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#257"},{"ref":"#892"},{"ref":"#893","weight":-1},{"ref":"#894"}],"rule":"component-sum","value":7011562000},"#895":{"kind":"filed","concept":"DirectOperatingCosts","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17380866000},"#896":{"kind":"filed","concept":"DirectOperatingCosts","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12839737000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#896","weight":-1}],"rule":"quarter-from-ytd","value":4541129000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":142599000},"#899":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11015000},"#900":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5398000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#900","weight":-1}],"rule":"quarter-from-ytd","value":5617000},"#902":{"kind":"filed","concept":"OtherGeneralExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":367629000},"#903":{"kind":"filed","concept":"OtherGeneralExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":255216000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"#902"},{"ref":"#903","weight":-1}],"rule":"quarter-from-ytd","value":112413000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#261"},{"ref":"#898"},{"ref":"#901","weight":-1},{"ref":"#904"}],"rule":"component-sum","value":5921037000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#259"},{"ref":"#829"},{"ref":"#899","weight":-1},{"ref":"#902"}],"rule":"component-sum","value":22331115000},"#905":{"kind":"filed","concept":"DirectOperatingCosts","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2254937000},"#906":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":149455000},"#907":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2202000},"#908":{"kind":"filed","concept":"OtherGeneralExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":86236000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#265"},{"ref":"#906"},{"ref":"#907","weight":-1},{"ref":"#908"}],"rule":"component-sum","value":3267348000},"#909":{"kind":"filed","concept":"DirectOperatingCosts","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5210756000},"#910":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":159025000},"#911":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":856000},"#912":{"kind":"filed","concept":"OtherGeneralExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":147719000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#267"},{"ref":"#910"},{"ref":"#911","weight":-1},{"ref":"#912"}],"rule":"component-sum","value":6519988000},"#913":{"kind":"filed","concept":"DirectOperatingCosts","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6437700000},"#914":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":165600000},"#915":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14851000},"#916":{"kind":"filed","concept":"OtherGeneralExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":110205000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#269"},{"ref":"#914"},{"ref":"#915","weight":-1},{"ref":"#916"}],"rule":"component-sum","value":7706692000},"#917":{"kind":"filed","concept":"DirectOperatingCosts","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18763356000},"#918":{"kind":"filed","concept":"DirectOperatingCosts","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13903393000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#918","weight":-1}],"rule":"quarter-from-ytd","value":4859963000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":164792000},"#921":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18528000},"#922":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":17909000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"#921"},{"ref":"#922","weight":-1}],"rule":"quarter-from-ytd","value":619000},"#924":{"kind":"filed","concept":"OtherGeneralExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":474730000},"#925":{"kind":"filed","concept":"OtherGeneralExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":344160000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"#924"},{"ref":"#925","weight":-1}],"rule":"quarter-from-ytd","value":130570000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#273"},{"ref":"#920"},{"ref":"#923","weight":-1},{"ref":"#926"}],"rule":"component-sum","value":6456161000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#271"},{"ref":"#831"},{"ref":"#921","weight":-1},{"ref":"#924"}],"rule":"component-sum","value":23950189000},"#927":{"kind":"filed","concept":"DirectOperatingCosts","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2478458000},"#928":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":169296000},"#929":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6022000},"#930":{"kind":"filed","concept":"OtherGeneralExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":560294000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#927"},{"ref":"#277"},{"ref":"#928"},{"ref":"#929","weight":-1},{"ref":"#930"}],"rule":"component-sum","value":4163545000},"#931":{"kind":"filed","concept":"DirectOperatingCosts","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5724216000},"#932":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":188459000},"#933":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":8516000},"#934":{"kind":"filed","concept":"OtherGeneralExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":105817000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#279"},{"ref":"#932"},{"ref":"#933","weight":-1},{"ref":"#934"}],"rule":"component-sum","value":7144941000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-34855000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":4233377000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-92130000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-1.25223001750051},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-1.439337424997387},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":-48313000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":69217000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":829697000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-20284000},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-14.700267224802},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-16.89516023119853},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":-104078000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":67617000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":1241129000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-11161000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.021417265647511},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-2.58830773603003},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":7498000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-173664000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1732700000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-19091000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.616388659803922},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.7784526251684545},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":104656000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":117980000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1323922000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-26832000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-6.9536921394099105},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-10.04947303622583},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.0876910585319297},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":839106000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-80203000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":81150000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":5127448000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-77368000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-1.2579614941343842},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-4.510295536033784},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.0876910585319297},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":839106000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-72127000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":109450000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":921570000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-18318000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-8.495436238608256},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-5.705143223111599},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.0118940103851464},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":745036000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-70055000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-21539000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":1506509000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-26436000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.3596513398704966},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":0.8504171579375476},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.0505114782627545},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":728982000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":54118000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-185143000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1685216000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-24937000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.855169620536025},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.8888981997458134},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.1381976045572382},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":941929000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":102148000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":122846000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1252366000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-40400000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-5.624104945508155},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-8.39390325567901},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.0564381968345513},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":861008000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-62424000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":25614000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":5365661000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-110091000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.34058333602649926},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1.5419025044214356},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.0564381968345513},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":861008000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":23787000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":226753000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":910800000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-38019000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-4.931238241606826},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-7.966617396143075},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.0099644616105403},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":641973000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-36240000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":9121000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1507709000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-36235000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.770918766448461},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.4960414064308686},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.0024080499908783},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":735020000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":40276000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-253760000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1858631000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-32671000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.323852632458309},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.9517926837840895},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.060062831563079},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":962367000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":115661000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":246611000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":1563546000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-31448000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-8.789077856177208},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-11.11285830282899},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.0252464126793095},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":738950000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-128118000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":228725000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":5840686000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-138373000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-0.3718650150101898},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-2.805046943253766},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.0252464126793095},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":738950000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-8421000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":244773000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":956887000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-25687000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-3.5930574711648178},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-6.8462852577357545},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.029562024196229},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":486155000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-32477000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":58872000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":1581707000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-51015000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.823473828425263},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.4611223610653803},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.067873901918858},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":338433000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":97457000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-142701000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":2136199000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-26892000},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.571346225592732},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.9349882151994753},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.0585557656157736},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":501874000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":94221000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":135027000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":1664094000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-31796000},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.1612423284359306},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-5.086045502448702},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":0.9576975222543114},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":509703000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-52679000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":295971000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":6338887000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-135390000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.1557302895232526},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.6695637154442192},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":0.9576975222543114},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":509703000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":106522000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":342010000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1139624000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-24598000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.0917967987680472},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-2.8783411217440364},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":0.95605018585067},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":178574000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-7660000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-70767000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":1610099000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-44465000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.342928409128429},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.3767683104362207},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1526473309482188},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":266787000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":58122000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-378695000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":2351404000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-31860000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.019325277936762},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.203144034711319},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.2540256123072413},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":716856000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":141036000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":256681000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":1758673000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-42014000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-11.885192972634243},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-11.862162858533388},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.127789832494421},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":661371000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-185006000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":149229000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":6859800000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-142937000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.10432557968849117},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.3223747787231737},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.127789832494421},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":661371000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":6492000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":318296000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1144247000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-29365000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.136458415155778},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-5.2020330050914385},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.0582900309176655},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":426217000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-40418000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-23164000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1723532000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-37979000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.392431207338186},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.8526557996847847},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.0093382417646886},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":504643000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":50772000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-407562000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":2469407000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-30162000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.852644212531315},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.3950368997570264},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.0773214108128293},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":974711000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":143803000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":277793000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1777173000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-44985000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.3289812722221424},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.510443507175863},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.089048384594371},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":741889000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-44923000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":153096000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":7114359000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-154758000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.8130951866692262},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.448650384619578},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.089048384594371},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":741889000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":109234000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":486717000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1241006000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-30681000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-2.756442739849435},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-3.6861315077385743},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.0136752422992397},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":337560000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-23595000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-54622000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":2105099000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-48199000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.4029472416758364},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.731827989159613},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.9823108425717247},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":518009000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":67151000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-432319000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":2979130000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-40860000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.033466901504409},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.503609620945643},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.0553301911401023},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":991498000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":171834000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":425136000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1834759000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-54087000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-2.0703248432305412},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-5.6388049471946164},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0866573942505602},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":786462000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-60558000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":418678000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":7631396000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-180061000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.4908207365490056},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.03759102599223954},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0866573942505602},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":786462000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":154832000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":702251000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":1264245000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-59486000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.71907321629861},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-2.654562511716748},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.0175507744260144},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":91208000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-15239000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-28227000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2570152000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-71199000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.226920332316658},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.0361624468761006},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.0384764653186356},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":98775000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":117417000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-445184000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":3238961000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-58709000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.852586454468611},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.964557824473855},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.1091706903189882},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":511122000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":201082000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":145270000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":2522467000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-60018000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-8.705940658062014},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-8.226550884526707},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.8813927872518871},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":474637000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-204870000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":374110000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":9595825000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-249412000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.9434799780576928},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.06209210442374501},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.8813927872518871},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":474637000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":98390000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":704459000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":1488414000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-71039000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-0.4067771913350387},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-2.287261600233138},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.0464046672988319},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-75594000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-1460000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-312894000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2733590000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-57222000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.697008522425187},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.418109586987482},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.0134557524322214},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":534786000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":130674000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-332878000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":3601027000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-68628000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.1070137352336715},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.502527347659055},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.075440354378383},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":913512000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":236221000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":607436000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2692233000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-78574000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-3.473598644044346},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-5.683906289935449},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.0261897358465608},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":443480000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-93354000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":666123000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":10515264000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-275463000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.5263353046960457},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.5584920002224736},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.0261897358465608},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":443480000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":272081000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":402914000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":1751691000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-66136000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-1.3810981185627274},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.0352558240750818},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.9436948935801754},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":126266000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-14768000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-266145000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":2985423000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-90418000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.435081116335113},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.273826587127246},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.930339709965189},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":493710000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":181662000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-352622000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":3513643000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-92221000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.890905544820393},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.741387991151353},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.9723064667831162},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":964042000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":257839000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":319809000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":2972368000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-117052000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-2.869752284865483},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.535555580166177},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.0207663893189185},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":838695000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-82108000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":103956000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":11223125000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-365827000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.812996813552236},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.6052059890358209},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.0207663893189185},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":838695000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":342625000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":546906000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":1538363000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-84769000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-12.643397893962991},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-13.530420087091317},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.0255745386523965},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":417192000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-170253000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-1085369000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":662151000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-63334000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-793.784082932887},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-766.0452999298094},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.2694210341849603},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1604921000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-587078000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-609379000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":688459000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-42836000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-274.12590072710276},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-287.41862209131716},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.0773065890902758},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2274981000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-493269000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-158155000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":625397000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-31670000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-163.45483880480066},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-186.7581082048841},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.9613332458859565},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2370724000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-379233000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-1305997000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":3514370000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-222609000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-88.82503446741795},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-92.6582519243189},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.9613332458859565},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2370724000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-1629833000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":45316000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":593781000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-29258000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-104.32299068507858},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-105.70663675247498},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.0734721143723627},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":2317679000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-245503000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":1055416000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":703231000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-39999000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-22.100162167981026},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-33.972803005837356},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.0499392097264437},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1299069000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-139266000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-186630000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":2561577000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-41338000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.081849853375042},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":1.7370444232492268},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.179411360420748},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1104239000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":163695000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":706632000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":2827716000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-49239000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.607405379609865},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.210941228261633},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.9749655834936131},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":846009000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-107753000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1620734000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":6686305000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-159834000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-6.666053011216334},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-10.383815959519161},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.9749655834936131},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":846009000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-328827000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":1135775000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-62525000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":1.500991786146944},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.7835465562611215},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.9797001553544747},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-113905000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":29513000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":281385000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-67753000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.187336356218768},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.235287113225597},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.9905861219644063},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-113090000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":328807000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-695425000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-76344000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.226962225777541},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.873079457580074},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0383656426423937},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":788536000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":509815000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":766155000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-140535000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-3.0292464907543852},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-5.420514004936681},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.9826824587529198},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":297042000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-99128000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":1481761000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-353286000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.328397613272959},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.5972420298857628},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.9826824587529198},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":297042000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":769007000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":1038962000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-116886000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.197456345039412},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.05354355606663212},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.0771311382111133},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-380206000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":145623000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":370268000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-120733000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.779746839041352},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.797358592338937},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.0751648296393757},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-522687000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":450208000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-996144000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-103916000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.015855662651695},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.394947221573982},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.1434215835167396},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":648159000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":717896000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":474631000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-133722000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-1.4002486130447778},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-4.00320966212102},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.9548211746404454},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":361546000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-50209000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":887717000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-475257000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.773905952293106},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.450432245576791},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.9548211746404454},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":361546000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1263518000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":843144000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-145726000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.0893455478297442},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.4337303386814524},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.9204981105027096},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-282236000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":79005000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":218731000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-193353000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.733468848905671},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.946860718236961},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.918895337111445},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-180648000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":536362000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-881963000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-161061000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.358616233222808},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.905108646653737},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.0097696645799454},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":764973000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":673873000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":890107000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-155016000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-4.2143814243646105},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.5375113986517515},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.992718532969577},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":342645000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-223840000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1070019000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-655156000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.5607330832141217},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.870709600798942},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.992718532969577},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":342645000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1065400000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":1150455000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-170796000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.393407147062032},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.686049595563962},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.9610680774245172},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-750259000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":146356000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-39945000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-263416000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.9455963278267},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.4740041626222893},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.8784848050744165},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-580627000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":492434000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-371266000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-275590000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.323893008977494},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.076488300055664},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.9211644132620123},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":606977000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":810109000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-405638000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-351908000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-2.2595372934685254},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-3.201074521996894},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.9950622231692334},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1105448000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-102339000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":325779000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-1069537000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.9648698171840095},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.9680330533939256},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.9950622231692334},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1105448000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1346560000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":2029857000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-308978000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-9.768340816798394},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-10.258397708005923},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.884861787727703},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-567651000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-321581000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":129749000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-289524000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.807443153375216},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.840504154374582},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.8515305961224158},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":129516000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":615831000},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.8336480491248429},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.568804511163858},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.33789624507099},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-9.45982309677602},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":9.531072524368945},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.6025679002983562},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.885429751745036},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-1.381695343201089},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-10.34303990167735},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.36078813712277},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.4757431187753042},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":26.12370780083341},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.5881947046354592},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-12.926190920084396},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":17.158806507253203},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.9306264410650065},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":26.499245424370304},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.5053018345198876},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-6.3079625644716115},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.370652780360796},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.56847808621285},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":30.338432169861868},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-4.248267333419379},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-15.135643051501035},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":16.32981413680015},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.173143764842804},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":28.411371118045686},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-1.3118304293237482},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-15.538501599555},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":15.995220889893332},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.112913107041926},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":40.30061703248114},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-2.5064494428837705},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-13.636033883250654},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":23.650937056339096},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.349604208150532},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":56.501960367823415},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.0518392374379795},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-12.940236746244812},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.260423624727962},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.861891468988736},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":47.52203207805805},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-10.908634511899844},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-8.67944324822971},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":23.346266413770174},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.1747807708707985},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":23.319103521878333},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-8.430289555715552},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-9.34423762032009},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.068169421979562},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.9002102447625205},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":40.046042558613095},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1465.0518330543707},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-331.15184384136336},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-66.62440023085057},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-70.17045118736628},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.593460629230341},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":183.24912404982413},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-6.9154955567857685},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":26.140864244572114},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":25.85543117777019},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":63.000330595382316},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.345826753753912},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-11.30122766832398},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.85602333585116},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.882791425632629},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":33.25147644835639},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.578432602281881},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-12.215786425342474},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.157020465634737},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.9061190601187157},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":22.19075048512592},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.6313447386001565},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-11.52729017458565},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.666504094890287},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.6209895003913735},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":34.015824999549096},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.5701019932375585},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-4.36827571909309},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-6.42492561580295},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.2927016849774176},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":53.51546218075317},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.6923360260487412},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":109805000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":-41445000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":71806000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":174905000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":44273000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":249539000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":7426000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":131045000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":185489000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":42845000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":366805000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":43473000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":134535000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":200345000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":42783000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":421136000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":49688000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":180145000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":186950000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":58662000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":475445000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":74928000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":134341000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":238961000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-73595000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":374635000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":44123000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":139343000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":242857000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":80152000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":506475000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":71360000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":162575000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":276696000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-37215000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":473416000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":65293000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":198582000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":290310000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":-83594000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":470591000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":86411000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":220459000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":335827000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":15913000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":658610000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":84144000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":285488000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":384145000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":32839000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":786616000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-48173000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-464311000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-373331000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-258993000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-1144808000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-136627000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-35619000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":264930000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-5234000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":87450000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":129982000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":444734000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":611908000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":32359000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1218983000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":260808000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":586722000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":848549000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":84236000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1780315000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":211599000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":674091000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":810874000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":-81241000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1615323000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":295811000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":651459000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":975709000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":62453000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1985432000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-152285000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":804290000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":3233532000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#935"}],"scale":100,"value":53.559513250526045},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":3233532000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#936"}],"scale":100,"value":53.559513250526045},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":3332215000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#937"}],"scale":100,"value":51.98410066577337},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":3422054000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#938"}],"scale":100,"value":50.64040485626469},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":3447279000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#939"}],"scale":100,"value":50.025019732954604},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":3322155000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#940"}],"scale":100,"value":51.32996503775411},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":3322155000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#941"}],"scale":100,"value":51.32996503775411},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":3288879000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#942"}],"scale":100,"value":52.09632218150926},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3290709000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#943"}],"scale":100,"value":52.87793603141451},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3409259000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#944"}],"scale":100,"value":51.21458944597639},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3248579000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#945"}],"scale":100,"value":53.56203435409759},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3248579000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#946"}],"scale":100,"value":53.56203435409759},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3164387000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#947"}],"scale":100,"value":54.75215262861338},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3268931000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#948"}],"scale":100,"value":52.72956204948957},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3457034000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#949"}],"scale":100,"value":52.1965361058063},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3398693000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#950"}],"scale":100,"value":53.22301837794705},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3398693000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#951"}],"scale":100,"value":53.22301837794705},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3381144000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#952"}],"scale":100,"value":53.46462617386305},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3939907000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#953"}],"scale":100,"value":58.59206828993679},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":3756401000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#954"}],"scale":100,"value":55.243196879140434},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3527247000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#955"}],"scale":100,"value":57.93186584324829},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3527247000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#956"}],"scale":100,"value":57.93186584324829},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":3421427000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#957"}],"scale":100,"value":59.415998061627505},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":3475027000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#958"}],"scale":100,"value":58.430107161757306},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":3583887000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#959"}],"scale":100,"value":56.81244972288467},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":3491933000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#960"}],"scale":100,"value":58.56395297389727},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":3491933000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#961"}],"scale":100,"value":58.56395297389727},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":3441499000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#962"}],"scale":100,"value":59.18470410713471},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":3445890000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#963"}],"scale":100,"value":58.91389452362089},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":3550252000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#964"}],"scale":100,"value":57.21295277067656},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":3662569000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#965"}],"scale":100,"value":63.15384092422559},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":3662569000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#966"}],"scale":100,"value":63.15384092422559},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":3659330000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#967"}],"scale":100,"value":63.365780074494516},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3772810000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#968"}],"scale":100,"value":61.37565899157392},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3926677000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#969"}],"scale":100,"value":58.88273978226373},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3718103000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#970"}],"scale":100,"value":61.85839929663056},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3718103000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#971"}],"scale":100,"value":61.85839929663056},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":4239034000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#972"}],"scale":100,"value":67.62892206101672},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":4233570000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#973"}],"scale":100,"value":66.80059618714229},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":4364746000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#974"}],"scale":100,"value":64.4669128512862},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":4157763000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#975"}],"scale":100,"value":67.70515779759452},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":4157763000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#976"}],"scale":100,"value":67.70515779759452},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":4037198000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#977"}],"scale":100,"value":69.27586905571637},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":4171807000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#978"}],"scale":100,"value":66.25548593211526},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":4282040000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#979"}],"scale":100,"value":64.43676378548543},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":4773011000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#980"}],"scale":100,"value":69.32850144279993},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":4773011000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#981"}],"scale":100,"value":69.32850144279993},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":4917887000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#982"}],"scale":100,"value":74.97234076342136},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":5578503000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#983"}],"scale":100,"value":87.74707121247403},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":5147087000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#984"}],"scale":100,"value":95.20070284415243},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4774759000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#985"}],"scale":100,"value":102.80123038670644},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4774759000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#986"}],"scale":100,"value":102.80123038670644},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4933052000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#987"}],"scale":100,"value":107.98925290063839},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4762085000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#988"}],"scale":100,"value":112.17120231999218},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":5691343000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#989"}],"scale":100,"value":100.73402710045767},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":5538224000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#990"}],"scale":100,"value":103.47609630813055},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":5538224000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#991"}],"scale":100,"value":103.47609630813055},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":5612383000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#992"}],"scale":100,"value":102.59456633661672},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":5782343000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#993"}],"scale":100,"value":99.39474361863348},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":6138253000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#994"}],"scale":100,"value":93.50701250013644},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":5968526000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#995"}],"scale":100,"value":98.910501520811},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":5968526000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#996"}],"scale":100,"value":98.910501520811},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":6690927000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#997"}],"scale":100,"value":98.8171145791906},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":6926679000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#998"}],"scale":100,"value":95.3730640614355},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":7448688000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#999"}],"scale":100,"value":88.56150237464638},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":7145412000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1000"}],"scale":100,"value":92.27476316271196},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":7145412000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1001"}],"scale":100,"value":92.27476316271196},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":6645761000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1002"}],"scale":100,"value":93.5855652949301},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":6726148000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1003"}],"scale":100,"value":92.44628574928771},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":7184635000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1004"}],"scale":100,"value":87.0592869366363},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":7257062000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1005"}],"scale":100,"value":88.71453764622653},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":7257062000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1006"}],"scale":100,"value":88.71453764622653},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":7206226000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1007"}],"scale":100,"value":88.92894838435542},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":7404265000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1008"}],"scale":100,"value":87.46780402916427},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":8486350000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1009"}],"scale":100,"value":86.69834498930635},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":9094023000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1010"}],"scale":100,"value":90.16524369907576},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":9094023000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1011"}],"scale":100,"value":90.16524369907576},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":8992014000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1012"}],"scale":100,"value":94.64171207918493},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":9957028000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1013"}],"scale":100,"value":92.41176182290539},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-228390000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":-4.395868780266228},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":-4.395868780266228},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":-154637000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":-2.8242900966019464},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-108593000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":-1.921242384419029},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-107888000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":-2.0873329681867845},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-83016000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":5136452000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":-1.6162129033815558},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":5136452000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1020"}],"scale":100,"value":-1.6162129033815558},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-103706000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":5512495500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":-1.8812895176059556},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-109271000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":5700326500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":-1.9169252848937688},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-103035000},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":5300474500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1026"}],"scale":100,"value":-1.943882571267912},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-163227000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":5184075000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":-3.1486234284804913},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":5184075000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1029"}],"scale":100,"value":-3.1486234284804913},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-157316000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":5619011000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":-2.7997097709899483},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-106878000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":5915618000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":-1.8067089524712379},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-121052000},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":5603904000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1035"}],"scale":100,"value":-2.1601369331094893},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-43378000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":5487163500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":-0.7905359481269331},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":5487163500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1038"}],"scale":100,"value":-0.7905359481269331},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-12587000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":5974229000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":-0.21068827458739864},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-47783000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":6477465500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":-0.7376805017332783},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":13606000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":5911645500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":0.23015588468557527},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-90807000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":5825941000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":-1.5586666600296843},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":5825941000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1047"}],"scale":100,"value":-1.5586666600296843},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-116638000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":6299288000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":-1.8516060862751471},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-124516000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":6792818000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":-1.8330536752199162},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-140630000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":6156542500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":-2.2842366474364466},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-32508000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":6062301000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":-0.5362320346680246},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":6062301000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1056"}],"scale":100,"value":-0.5362320346680246},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-18747000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":6632787500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":-0.2826413480003694},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":3938000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":6878471000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":0.057251095483284},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":25968000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":6341191500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":0.4095129440579109},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":2942000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":6460253500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":0.04554000860802134},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":6460253500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1065"}],"scale":100,"value":0.04554000860802134},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":14467000},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":7375345500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1067"}],"scale":100,"value":0.19615352257056975},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":58204000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":7647426000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":0.7610926866111551},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":83518000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":7113776500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":1.174031824024834},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-6015000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":7134264500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":-0.08431142411386626},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":7134264500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1074"}],"scale":100,"value":-0.08431142411386626},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-6928000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":8470532500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":-0.08178942705195925},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-19047000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":8602117500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":-0.2214222253997344},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":17243000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":8161111500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":0.21128249503759383},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":60249000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":8000574500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":0.7530584209921425},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":8000574500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1083"}],"scale":100,"value":0.7530584209921425},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":41711000},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":9710040500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1085"}],"scale":100,"value":0.4295656645304414},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":75707000},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":9741098000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1087"}],"scale":100,"value":0.7771916471839211},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":81949000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":9239416000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":0.8869499977054827},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":69889000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":9736250500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":0.7178225334280378},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":9736250500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1092"}],"scale":100,"value":0.7178225334280378},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-62451000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":11081988500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":-0.5635360477047959},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-733323000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":11075843500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":-6.620922370381995},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-1441150000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":10426282000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":-13.822281039396403},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-1724535000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":10782459000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":-15.99389341522189},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":10782459000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1101"}],"scale":100,"value":-15.99389341522189},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-1846944000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":11390543000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":-16.21471425901294},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-1475092000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":11933978000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":-12.360438405366594},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-899312000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12108087500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":-7.427366212872181},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-650904000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12495810500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":-5.208977841013194},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12495810500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1110"}],"scale":100,"value":-5.208977841013194},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-393893000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":13463122000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":-2.925718120952926},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-10428000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":14333342000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":-0.07275344438163828},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":304096000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":14558879000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":2.0887322437393703},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":266440000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":15431579500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":1.7265892969673},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":15431579500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1119"}],"scale":100,"value":1.7265892969673},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":314949000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":17438096500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":1.8060973570137084},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":397169000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":18173059000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":2.185482367057742},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":557247000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":17463793500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":3.1908702997432945},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":556893000},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":17745240500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1127"}],"scale":100,"value":3.138266849637794},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":17745240500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1128"}],"scale":100,"value":3.138266849637794},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":504091000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":19449890000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":2.591742164094501},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":532041000},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":20189537000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1132"}],"scale":100,"value":2.6352313081771017},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":462366000},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":19443821500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1134"}],"scale":100,"value":2.377958468709456},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":896287000},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":19334205500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1136"}],"scale":100,"value":4.63575811273962},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":19334205500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1137"}],"scale":100,"value":4.63575811273962},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":973965000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":20928653500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":4.653739429533773},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":919406000},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":21802158500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1141"}],"scale":100,"value":4.217041170487775},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":899059000},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":21317444500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1143"}],"scale":100,"value":4.217480195621008},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":495972000},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":21275652000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1145"}],"scale":100,"value":2.3311718014564256},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":21275652000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1146"}],"scale":100,"value":2.3311718014564256},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":83665000},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":23947605000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1148"}],"scale":100,"value":0.34936687823270846},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":134700000},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":25665579500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1150"}],"scale":100,"value":0.5248274249954107},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":734542000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1151"}],"scale":100,"value":-8.192724173702796},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1113554500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1152"}],"scale":100,"value":-20.509997490019572},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1113554500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1153"}],"scale":100,"value":-20.509997490019572},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"equity@2011Q1"}],"scale":100,"value":-9.66485478373968},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"equity@2011Q2"}],"scale":100,"value":-6.428999379555648},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"equity@2011Q3"}],"scale":100,"value":-6.262447200072906},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1559281000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1154"}],"scale":100,"value":-5.323992275927174},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1559281000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1155"}],"scale":100,"value":-5.323992275927174},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1587743500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1156"}],"scale":100,"value":-6.531659553322057},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1619881000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1157"}],"scale":100,"value":-6.745618968306931},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1692999000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1158"}],"scale":100,"value":-6.085945709359545},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1562734000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1159"}],"scale":100,"value":-10.444963762226969},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1562734000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1160"}],"scale":100,"value":-10.444963762226969},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1503655500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1161"}],"scale":100,"value":-10.462236862100395},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1547944000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1162"}],"scale":100,"value":-6.904513341567912},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1657901500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1163"}],"scale":100,"value":-7.301519420785856},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1549190000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1164"}],"scale":100,"value":-2.8000438939058476},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1549190000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1165"}],"scale":100,"value":-2.8000438939058476},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1502622500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1166"}],"scale":100,"value":-0.8376688090322086},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1588336000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1167"}],"scale":100,"value":-3.0083685064117414},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1666913500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1168"}],"scale":100,"value":0.8162391149870705},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1536826500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1169"}],"scale":100,"value":-5.908734655473471},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1536826500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1170"}],"scale":100,"value":-5.908734655473471},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1480990000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1171"}],"scale":100,"value":-7.875677756095585},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1537999500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1172"}],"scale":100,"value":-8.095971422617497},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1614519000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1173"}],"scale":100,"value":-8.710334161443749},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1465383000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1174"}],"scale":100,"value":-2.2183961462634683},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1465383000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1175"}],"scale":100,"value":-2.2183961462634683},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1396605000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1176"}],"scale":100,"value":-1.342326570504903},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1430173500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1177"}],"scale":100,"value":0.27535120738847424},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1533420500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1178"}],"scale":100,"value":1.6934689473631008},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1398217500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1179"}],"scale":100,"value":0.2104107551221466},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1398217500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1180"}],"scale":100,"value":0.2104107551221466},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1372612500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1181"}],"scale":100,"value":1.053975539345591},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1436502500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1182"}],"scale":100,"value":4.051785499851201},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1566795000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1183"}],"scale":100,"value":5.3304995229114205},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1383830000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1184"}],"scale":100,"value":-0.4346632173027033},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1383830000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1185"}],"scale":100,"value":-0.4346632173027033},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1356394000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1186"}],"scale":100,"value":-0.5107660458539334},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1431371500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1187"}],"scale":100,"value":-1.330681797143509},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1582735500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1188"}],"scale":100,"value":1.089442929661968},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1380443500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1189"}],"scale":100,"value":4.364466926752163},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1380443500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1190"}],"scale":100,"value":4.364466926752163},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1306307500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1191"}],"scale":100,"value":3.193046047733784},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1406638000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1192"}],"scale":100,"value":5.382123901103198},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1536880500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1193"}],"scale":100,"value":5.332164732391361},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1403348500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1194"}],"scale":100,"value":4.980159953140649},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1403348500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1195"}],"scale":100,"value":4.980159953140649},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1235613000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1196"}],"scale":100,"value":-5.054252423695769},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1045643000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1197"}],"scale":100,"value":-70.13129720181745},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":884928000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1198"}],"scale":100,"value":-162.85505713459173},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":665101000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1199"}],"scale":100,"value":-259.28919066427505},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":665101000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1200"}],"scale":100,"value":-259.28919066427505},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":418359000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1201"}],"scale":100,"value":-441.47347134876986},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":51963500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1202"}],"scale":100,"value":-2838.7079392265728},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":102624000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1203"}],"scale":100,"value":-876.3174306205176},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":-163133000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1204"}],"scale":100,"value":399.00204127920165},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":-163133000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1205"}],"scale":100,"value":399.00204127920165},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":-269865500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1206"}],"scale":100,"value":145.95900550459396},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":-272302500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1207"}],"scale":100,"value":3.8295645467816124},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":178390000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1208"}],"scale":100,"value":170.4669544256965},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-63743500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1209"}],"scale":100,"value":-417.9877163946128},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-63743500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1210"}],"scale":100,"value":-417.9877163946128},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":-33235500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1211"}],"scale":100,"value":-947.6282890282981},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":177745500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1212"}],"scale":100,"value":223.44813230152099},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":625287000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1213"}],"scale":100,"value":89.11859674037682},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":308513500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1214"}],"scale":100,"value":180.50847045591198},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":308513500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1215"}],"scale":100,"value":180.50847045591198},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":252717000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1216"}],"scale":100,"value":199.46857552123524},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":414283500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1217"}],"scale":100,"value":128.42437606132034},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":890880500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1218"}],"scale":100,"value":51.89989005259403},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":685496500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1219"}],"scale":100,"value":130.7500475932408},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":685496500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1220"}],"scale":100,"value":130.7500475932408},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":612046500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1221"}],"scale":100,"value":159.1325168920989},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":717995500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1222"}],"scale":100,"value":128.05177748328506},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1029284000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1223"}],"scale":100,"value":87.34800113476942},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":856684000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1224"}],"scale":100,"value":57.89439279827802},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":856684000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1225"}],"scale":100,"value":57.89439279827802},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":639811500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1226"}],"scale":100,"value":13.076507690155617},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":841740000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1227"}],"scale":100,"value":16.002566113051536},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":882727000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":21.112713856256637},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":126048000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":17.4253242848315},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":292147000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":23.06299265434364},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-45781000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-2.493782022719171},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-52164000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-4.214094483481789},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":320250000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":6.324366852378915},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":18588000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":2.188345072868314},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-8205000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-0.5263387478975368},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":173121000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":9.67142916998367},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":251545000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":21.215216221550136},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":435049000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":8.080407905054932},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":55701000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":6.417188077838976},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":128836000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":8.308371117905278},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":299090000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":15.235239763114915},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":175873000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":12.236967437989964},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":659500000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":11.33347092745598},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":203618000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":22.04378487341101},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-13728000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-0.8173797999777355},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":239772000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":10.598894191410624},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-41245000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-2.5568780608765773},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":388417000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":5.9954338526833295},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-7004000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-0.6212987307906537},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":99992000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":6.0026954258803},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":120909000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":4.832478553226038},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":164870000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":10.488880971845372},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":378767000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":5.51578543298028},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":87404000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":7.801755225330087},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":413481000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":23.41637703968282},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":547499000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":20.873668514863407},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":60819000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":3.5019361153896034},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":580605000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":8.013063140213173},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":35163000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":2.9115288693699615},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":504327000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":23.142142876153258},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":269892000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":8.512826077082636},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":522906000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":29.090025056410298},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1860886000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":23.777231133444808},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":239505000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":19.270178352035884},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":184730000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":6.8837022117801405},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":394938000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.479727977843845},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":281405000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":12.127173608567299},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":1100578000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.361131189106644},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":245444000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":16.5573832421289},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":288694000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":10.064933593416336},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-61562000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-1.6051643101902768},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":287593000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":11.05338306708099},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":760169000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":7.046561856912437},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-362135000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-20.958972768122752},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-3082925000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-97.65334847002337},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-3589666000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-95.12365105292335},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-2652065000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-91.78448617175322},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-9686791000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-83.88307069407617},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-1075084000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-78.72076667303706},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":501862000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":677.422925328006},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":2514704000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":1366.5532719625255},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":2465787000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":1038.7378203156925},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":4407269000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":236.79997292037623},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1512199000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":520.3551851456768},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":3858228000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1285"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":669.8940525674283},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":3454813000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1286"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":128.016631575983},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":1587567000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1287"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":58.72982461332437},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":10412807000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":166.114621372726},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":1321751000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":73.31623778017405},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":1194340000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":26.934892496325126},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":2001028000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":32.51834920903187},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":1527944000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":35.610292590760054},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":6045063000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":36.23866047480604},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":674970000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":21.602088486727244},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":394902000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":7.016096966268548},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-503476000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-6.1741628582672075},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-137088000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-2.3559978627458733},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":429308000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":1.8890346376845946},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-417412000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-10.98588798769532},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":983225000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":16.323378627675723},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":848056000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":11.084124386508742},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":631912000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":11.122091990749784},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":2045781000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":8.834920240762223},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":410912000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":12.149550119052655},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":660217000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":9.422731948161744},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2008-12-31","value":743643000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2009-12-31","value":725441000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 8.3549e+9 but the year reports 7.8263e+9 (6.33% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"FY2022","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.204e+8 against net income 2.664e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2023Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -5.704e+7 against net income -1.673e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2024Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.285e+8 against net income -5.448e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -7.399e+7 against net income 2.320e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 9.611e+7 against net income 2.434e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.714e+8 against net income 4.315e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2025","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -5.564e+7 against net income 4.960e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2015","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -6.632e+7 against net income -3.251e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2016","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.648e+7 against net income 2.942e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2017","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -9.836e+7 against net income -6.015e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2018","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.867e+7 against net income 6.025e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.202e+6 against net income 6.989e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"revenue","periodKey":"FY2021","rule":"continuity","severity":"info","message":"Revenue moved 237% year over year — verify against the filing."},{"metric":"dilutedShares","periodKey":"2025Q1","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 52 of 57 period(s), by up to 131.4% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}