{"schemaVersion":2,"ticker":"MLM","company":{"ticker":"MLM","name":"MARTIN MARIETTA MATERIALS INC","exchange":"NYSE","cik":916076,"sic":"1400","sicDescription":"Mining & Quarrying of  Nonmetallic Minerals (No Fuels)","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:44.979Z","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":[1573316000,1652806000,1713616000,2031901000,2155551000,2957951000,3539570000,3818749000,3965600000,4244300000,4739100000,4729900000,5414000000,6161000000,5851000000,5662000000,6150000000],"costOfRevenue":[1241749000,1331155000,1411614000,1704767000,1791594000,2438327000,2812650000,2907011000,2993700000,3277700000,3560100000,3477100000,4065600000,4738000000,4106000000,4026000000,4261000000],"grossProfit":[331567000,321651000,302002000,327134000,363957000,519624000,726920000,911738000,971900000,966600000,1179000000,1252800000,1348400000,1423000000,1745000000,1636000000,1889000000],"operatingExpenses":[146829000,123730000,124230000,139417000,148885000,172764000,240369000,247485000,277100000,276300000,306600000,259500000,340700000,234000000,422000000,null,463000000],"operatingIncome":[182912000,198307000,161009000,156170000,217988000,326932000,494167000,677266000,700400000,690700000,884900000,1005400000,973800000,1207000000,1333000000,2479000000,1437000000],"pretaxIncome":[110622000,129669000,100589000,104130000,164226000,249178000,413801000,607028000,618900000,576100000,748300000,889300000,855500000,1091000000,1226000000,2366000000,1226000000],"interestExpense":[73455000,68440000,58586000,53339000,53467000,66057000,76287000,81677000,91500000,137100000,129300000,118100000,142700000,169000000,165000000,169000000,230000000],"netIncome":[85459000,97012000,82379000,84474000,121337000,155601000,288792000,425386000,713300000,470000000,611900000,721000000,702500000,867000000,1169000000,1995000000,1137000000],"dilutedEps":[1.91,2.1,1.78,1.83,2.61,2.71,4.29,6.63,11.25,7.43,9.74,11.54,11.22,13.87,18.82,32.41,18.77],"cash":[263591000,70323000,26022000,25394000,42437000,108651000,168409000,50038000,1446364000,44900000,21000000,207300000,258400000,358000000,1272000000,670000000,67000000],"currentAssets":[856860000,696211000,657850000,700401000,755366000,1044178000,1081635000,1086385000,2631160000,1365800000,1426700000,1668300000,2025600000,2876900000,3919000000,2449000000,3193000000],"totalAssets":[3239283000,3074743000,3147822000,3160926000,3185005000,7214517000,6957611000,7300905000,8992500000,9551400000,10131600000,10580800000,14393000000,14993600000,15125000000,18170000000,18711000000],"currentLiabilities":[373553000,385493000,173712000,173335000,210549000,396648000,366658000,546588000,694216000,786700000,838500000,499300000,752600000,1445600000,1170000000,1002000000,895000000],"totalLiabilities":[1832872000,1606484000,1698958000,1710627000,1684907000,2867006000,2897434000,3158315000,4310034000,4602000000,4778300000,4687500000,7855400000,7820800000,7089000000,8714000000,8677000000],"totalDebt":[1249611000,1030759000,1060084000,1047859000,1030921000,1585395000,1568774000,1686189000,3027203000,3120400000,2773600000,2625800000,5100900000,5040000000,4346000000,5413000000,5323000000],"equity":[1406411000,1468259000,1448864000,1450299000,1574919000,4352748000,4060177000,4142600000,4682500000,4949400000,5353300000,5893300000,6537000000,7173000000,8036000000,9456000000,10034000000],"operatingCashFlow":[318368000,269808000,259094000,222689000,308951000,385875000,580600000,688940000,657600000,705100000,966100000,1050100000,1137700000,991000000,1528000000,1459000000,1785000000],"capex":[139230000,135916000,155363000,151023000,155233000,232183000,318232000,387267000,410300000,376000000,393500000,359700000,423100000,482000000,650000000,855000000,807000000],"depreciationAndAmortization":[179391000,181537000,173407000,177211000,173761000,222746000,263587000,285253000,297200000,344000000,371500000,393500000,451700000,506000000,513000000,573000000,637000000],"dilutedShares":[44190000,45659000,45793000,45970000,46285000,57088000,67020000,63861000,63200000,63100000,62700000,62400000,62600000,62500000,62100000,61600000,60600000],"sharesOutstanding":[45399000,45579000,45726000,46002000,46261000,67293000,64479000,62873000,62873000,62500000,62400000,62300000,62400000,62102353,61821421,61126646,60309739],"freeCashFlow":[179138000,133892000,103731000,71666000,153718000,153692000,262368000,301673000,247300000,329100000,572600000,690400000,714600000,509000000,878000000,604000000,978000000],"totalCosts":[1390404000,1454499000,1552607000,1875731000,1937563000,2631019000,3045403000,3141483000,3265200000,3553600000,3854200000,3724500000,4440200000,4954000000,4518000000,3183000000,4713000000],"capexOutflow":[-139230000,-135916000,-155363000,-151023000,-155233000,-232183000,-318232000,-387267000,-410300000,-376000000,-393500000,-359700000,-423100000,-482000000,-650000000,-855000000,-807000000],"grossMargin":[21.07440590447183,19.46090466757744,17.623668313087645,16.099898567892826,16.884638776813908,17.567025282028,20.536957879064406,23.87530576112753,24.508271131732904,22.77407346323304,24.87814141925682,26.486817903126912,24.90579977835242,23.09689985391982,29.82396171594599,28.89438361003179,30.71544715447154],"operatingMargin":[11.625890793712134,11.998201845830666,9.39586231687846,7.685905957032356,10.112866733378148,11.052650973596249,13.961215627887002,17.735284513331457,17.661892273552553,16.273590462502654,18.672321748855268,21.256263345948117,17.986701145179165,19.59097549099172,22.782430353785678,43.783115506888024,23.365853658536587],"netMargin":[5.431775943294291,5.869533387463501,4.807319726239718,4.157387589257548,5.629047978915832,5.26043196793997,8.158957161463116,11.13940717234885,17.987189832560016,11.07367528214311,12.911734295541347,15.243451235755511,12.975618766161803,14.07239084564194,19.979490685352932,35.23489932885906,18.48780487804878],"currentRatio":[2.293811052246937,1.8060276062081542,3.7870152896748643,4.040736146767819,3.5876019358914077,2.6325053952118753,2.949983363243131,1.9875756511302847,3.79011719695311,1.7361128765730265,1.7014907573047109,3.3412777889044665,2.6914695721498805,1.9901079136690647,3.3495726495726497,2.4441117764471056,3.5675977653631286],"netDebt":[986020000,960436000,1034062000,1022465000,988484000,1476744000,1400365000,1636151000,1580839000,3075500000,2752600000,2418500000,4842500000,4682000000,3074000000,4743000000,5256000000],"ebit":[184077000,198109000,159175000,157469000,217693000,315235000,490088000,688705000,710400000,713200000,877600000,1007400000,998200000,1260000000,1391000000,2535000000,1456000000],"fcfMargin":[11.386015269659751,8.100890243622057,6.05333983809675,3.527041917888716,7.13126249390527,5.195894049630978,7.412425803134279,7.89978602940387,6.236130724228365,7.753928798624036,12.082462914899454,14.596503097317068,13.199113409678612,8.26164583671482,15.005981883438729,10.667608618862593,15.902439024390244],"ebitda":[363468000,379646000,332582000,334680000,391454000,537981000,753675000,973958000,1007600000,1057200000,1249100000,1400900000,1449900000,1766000000,1904000000,3108000000,2093000000],"debtToCapital":[47.0482172210923,41.246561649415895,42.25213117210879,41.945265271452,39.56194547631474,26.698498166851152,27.869739850284713,28.928633374788486,39.2648458701976,38.66762497211827,34.128634534693425,30.82250472467749,43.83007243574872,41.26750184229919,35.099337748344375,36.40460017486045,34.66171778342124],"returnOnAssets":[2.6382072822905562,3.0729046728664087,2.6477505658840044,2.6779956974030346,3.8240882228312914,2.992464461347358,4.075492403116879,5.966764002649364,8.755689802100912,5.069052356839716,6.217548137987095,6.962013093605762,5.625895938944013,5.900648594937829,7.762645010060229,11.983781348550833,6.16577641604078],"returnOnEquity":[6.909487963435719,6.749435587389161,5.647962050280362,5.827475033311338,8.021702898766305,5.249991269752501,6.8654362186754305,10.371755809038817,16.16525591777997,9.759237533612268,11.878439632329389,12.821652766169331,11.303025671142288,12.647702407002187,15.37247682293379,22.81042762405671,11.667521806054387],"revenueGrowth":[-25.66148228542431,5.052386170356105,3.679197679582469,18.573881196254007,6.085434280508739,37.22482093905457,19.66290178572938,7.887370499806479,3.8455263752605884,7.027940286463585,11.65798836086045,-0.1941296870713871,14.463307892344446,13.797561876616182,-5.031650706054213,-3.2302170569133426,8.61886259272342]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[465385000,487967000,245404000,340944000,504630000,509401000,297832000,327943000,462391000,502386000,420896000,393974000,545688000,592268000,502258000,383909000,561326000,665320000,544996000,428629000,669225000,1003723000,856373000,691347000,921419000,1082249000,844556000,788734000,977298000,1103901000,948815000,843859000,1063524000,1087732000,970484000,802004000,1202403000,1219640000,1020253000,939000000,1279500000,1420200000,1100400000,958200000,1270600000,1321400000,1179600000,982400000,1377900000,1557300000,1496400000,1230800000,1641700000,1811700000,1476800000,1354000000,1821000000,1994000000,682000000,1056000000,1552000000,1642000000,1412000000,1162000000,1609000000,1846000000,1534000000,1362000000,1947000000],"costOfRevenue":[353668000,370219000,191838000,321331000,386930000,395592000,227329000,305288000,364848000,390493000,350986000,370148000,443622000,468246000,425536000,371088000,454330000,522212000,443964000,402794000,533623000,808130000,693779000,617086000,721266000,819744000,654554000,643484000,729867000,810594000,723065000,696792000,789430000,796054000,711422000,691612000,886486000,906656000,792946000,796100000,922600000,999600000,841800000,815800000,890100000,916900000,854200000,807700000,992800000,1115400000,1149700000,1074700000,1216500000,1323900000,1122900000,1051000000,1261000000,1318000000,476000000,979000000,1247000000,1129000000,987000000,847000000,1113000000,1235000000,1066000000,1052000000,1452000000],"grossProfit":[111717000,117748000,53566000,19613000,117700000,113809000,70503000,22655000,97543000,111893000,69910000,23826000,102066000,124022000,76722000,12821000,106996000,143108000,101032000,25835000,135602000,195593000,162594000,74261000,200153000,262505000,190002000,145250000,247431000,293307000,225750000,147067000,274094000,291678000,259062000,110392000,315917000,312984000,227307000,142900000,356900000,420600000,258600000,142400000,380500000,404500000,325400000,174700000,385100000,441900000,346700000,156100000,425200000,487800000,353900000,303000000,560000000,676000000,206000000,250000000,449000000,513000000,424000000,315000000,496000000,611000000,468000000,310000000,495000000],"operatingExpenses":[36929000,32983000,29049000,33584000,33581000,29955000,32793000,26133000,31107000,31149000,34031000,33252000,33585000,32489000,36496000,35834000,37086000,34176000,39096000,32221000,34081000,53519000,47696000,47086000,61077000,80920000,37324000,58928000,56335000,50332000,67969000,69895000,59260000,66943000,73838000,70600000,39838000,75674000,83079000,73600000,71000000,75300000,73800000,84300000,73600000,6900000,88300000,74200000,68300000,83900000,105500000,94800000,null,80100000,88400000,106000000,97000000,106000000,92000000,null,98000000,104000000,80000000,134000000,81000000,101000000,120000000,143000000,105000000],"operatingIncome":[72945000,89213000,9806000,-12864000,90650000,83854000,36643000,-4448000,64701000,80011000,20745000,-35327000,59241000,91533000,40226000,-23320000,69635000,108843000,62831000,-15898000,96241000,115956000,130632000,25571000,136984000,179498000,152115000,86023000,190848000,242669000,157725000,77150000,212852000,226964000,183433000,39081000,263953000,240662000,147004000,69200000,285900000,345300000,184500000,57800000,306400000,400600000,240600000,99300000,307500000,356900000,210100000,59900000,478600000,405900000,262600000,196000000,463000000,567000000,107000000,1421000000,398000000,406000000,339000000,179000000,413000000,505000000,341000000,162000000,372000000],"pretaxIncome":[55634000,72228000,-8640000,-29880000,72496000,67295000,19734000,-22352000,50640000,64466000,7834000,-46959000,46027000,77689000,26876000,-37439000,56560000,95224000,49881000,-31562000,83586000,97992000,99162000,5347000,120908000,165061000,122486000,64765000,175548000,230347000,136367000,56835000,194227000,204302000,163536000,12497000,238104000,209442000,116057000,37900000,239400000,314800000,156300000,26000000,279000000,375900000,208300000,81400000,288100000,318200000,167900000,30200000,457500000,370400000,232900000,171000000,440000000,540000000,76000000,1414000000,372000000,374000000,293000000,132000000,365000000,450000000,279000000,117000000,320000000],"interestExpense":[18651000,18181000,18097000,17616000,16820000,17104000,16900000,18165000,13725000,13398000,13298000,13487000,13256000,13224000,13372000,13496000,13619000,13518000,12834000,12201000,12947000,19805000,21103000,19331000,19087000,18926000,18943000,20034000,20294000,20568000,20781000,20851000,24045000,23141000,23463000,35087000,32971000,35468000,33574000,32900000,33300000,32400000,30600000,29800000,31200000,28700000,28400000,27400000,28100000,44300000,42800000,40500000,43100000,42800000,42600000,42000000,42000000,41000000,40000000,40000000,40000000,38000000,51000000,56000000,57000000,59000000,58000000,56000000,59000000],"netIncome":[38862000,55514000,-3153000,-24180000,54399000,51990000,14803000,-17414000,35799000,49156000,14838000,-36732000,36751000,62922000,21534000,-27839000,41308000,71836000,36033000,-21618000,59521000,53743000,63955000,6126000,81938000,117544000,83185000,44994000,122052000,159479000,98860000,42334000,142279000,151546000,377141000,10023000,185377000,180221000,94379000,42900000,189500000,248600000,131000000,25900000,217600000,294400000,183000000,65300000,225800000,254600000,156800000,21400000,366500000,295300000,183800000,121000000,348000000,417000000,283000000,1045000000,293000000,363000000,294000000,116000000,328000000,414000000,279000000,1513000000,251000000],"dilutedEps":[0.86,1.23,-0.06463023291891053,-0.54,1.18,1.13,0.32035871300772106,-0.39,0.78,1.07,0.3201091155096785,-0.81,0.8,1.36,0.46995552470006274,-0.61,0.89,1.54,0.7697566710529155,-0.47,1.27,0.79,0.9406454377539711,0.07,1.22,1.74,1.2651393330287803,0.69,1.9,2.49,1.5492826904615773,0.67,2.25,2.39,5.953577423748139,0.16,2.92,2.85,1.497173192194873,0.68,3.01,3.96,2.09,0.41,3.49,4.71,2.93,1.04,3.61,4.07,2.5,0.34,5.86,4.73,2.95,1.95,5.61,6.72,4.55,16.87,4.76,5.91,4.809999999999996,1.9,5.43,6.85,4.62,25.06,4.17],"cash":[133380000,193835000,263591000,221043000,32095000,60499000,70323000,176829000,26099000,56840000,26022000,44950000,41393000,35421000,25394000,37260000,43712000,57241000,42437000,35801000,34329000,73597000,108651000,56366000,44169000,436429000,168409000,28596000,28596000,60684000,50038000,55418000,36722000,35219000,1446364000,1422373000,33779000,53961000,44900000,37357000,53595000,49100000,21000000,424000000,70100000,116600000,207300000,313900000,53100000,2381400000,258400000,189600000,772100000,135700000,358000000,229400000,421500000,647600000,1272000000,2648000000,109000000,52000000,670000000,101000000,225000000,57000000,67000000,273000000,112000000],"currentAssets":[802123000,844966000,856860000,854711000,708466000,732116000,696211000,840361000,745568000,767416000,657850000,701944000,760331000,785107000,700401000,715733000,806485000,845669000,755366000,758214000,876701000,1212798000,1044178000,1045829000,1530122000,1515805000,1081635000,998315000,1121929000,1191525000,1086385000,1123242000,1244297000,1277989000,2631160000,2601930000,1457153000,1454808000,1365800000,1370111000,1533121000,1578398000,1426700000,1833000000,1587100000,1652800000,1668300000,1675700000,1616300000,4000700000,2025600000,1987500000,2760300000,2847300000,2876900000,2812700000,3192300000,2817400000,3919000000,4518000000,2229000000,2319000000,2449000000,2103000000,2393000000,3423000000,3193000000,2356000000,2446000000],"totalAssets":[3207193000,3232681000,3239283000,3244902000,3096392000,3115783000,3074743000,3208606000,3148919000,3158558000,3147822000,3182117000,3226533000,3243204000,3160926000,3154775000,3231119000,3337105000,3185005000,3255257000,3356043000,7338858000,7214517000,7177319000,7260397000,7308434000,6957611000,7058287000,7233305000,7373201000,7300905000,7393791000,7515860000,7566785000,8992500000,8948050000,9596752000,9588171000,9551400000,10048407000,10163657000,10223485000,10131600000,10503400000,10226600000,10435400000,10580800000,10659300000,11223100000,13786200000,14393000000,14241500000,14542800000,14729700000,14993600000,15125000000,15246200000,14917800000,15125000000,16240000000,16333000000,16469000000,18170000000,17724000000,18070000000,18653000000,18711000000,20497000000,21305000000],"currentLiabilities":[389064000,394785000,373553000,395346000,414626000,426835000,385493000,158762000,262898000,197746000,173712000,185371000,199066000,217109000,173335000,168690000,192533000,226432000,210549000,193758000,244725000,436998000,396648000,343022000,363301000,574859000,366658000,492131000,601604000,604909000,546588000,631558000,534325000,468503000,694216000,650979000,709133000,772686000,786700000,757637000,822216000,688982000,838500000,1075600000,595300000,506200000,499300000,448800000,758000000,601200000,752600000,712900000,761400000,1419700000,1445600000,1328000000,1442400000,1141100000,1170000000,1429000000,1196000000,993000000,1002000000,935000000,1019000000,1154000000,895000000,1034000000,1739000000],"totalLiabilities":[1905650000,1880705000,1832872000,1872007000,1679595000,1658555000,1606484000,1773860000,1698320000,1673007000,1698958000,1783835000,1809729000,1773183000,1710627000,1744718000,1790452000,1838222000,1684907000,1710964000,1789044000,2963245000,2867006000,2835136000,2949964000,3055854000,2897434000,3112651000,3216805000,3214803000,3158315000,3317837000,3315329000,3232803000,4310034000,4268220000,4741282000,4645843000,4602000000,5072911000,5066387000,4919047000,4778300000,5204000000,4733000000,4676500000,4687500000,4732600000,5094900000,7428000000,7855400000,7810400000,7770700000,7791900000,7820800000,7713400000,7822800000,7113000000,7089000000,7363000000,7493000000,7298000000,8714000000,8640000000,8704000000,8915000000,8677000000,9200000000,9757000000],"totalDebt":[1281958000,1264898000,1249611000,1249189000,1056085000,1031129000,1030759000,1168619000,1085915000,1045485000,1060084000,1134828000,1144247000,1098788000,1047859000,1078527000,1093319000,1113361000,1030921000,1067944000,1084801000,1618275000,1585395000,1576063000,1653338000,1700771000,1568774000,1752757000,1779217000,1764835000,1686189000,1846294000,1781981000,1722540000,3027203000,3028108000,3218922000,3209698000,3120400000,3161284000,3117061000,2922859000,2773600000,3263800000,2754500000,2625200000,2625800000,2626500000,2867300000,5119500000,5100900000,5102400000,5044300000,5038600000,5040000000,5041600000,5043100000,4344200000,4346000000,4347000000,4347000000,4043000000,5413000000,5414000000,5416000000,5522000000,5323000000,5294000000,5951000000],"equity":[1301543000,1351976000,1406411000,1372895000,1416797000,1457228000,1468259000,1434746000,1450599000,1485551000,1448864000,1398282000,1416804000,1470021000,1450299000,1410057000,1440667000,1498883000,1574919000,1544293000,1566999000,4375613000,4352748000,4342183000,4310433000,4252580000,4060177000,3945636000,4016500000,4158398000,4142600000,4075954000,4200531000,4333982000,4682500000,4679830000,4855470000,4942328000,4949400000,4975500000,5097300000,5304400000,5353300000,5299400000,5493600000,5758900000,5893300000,5926700000,6128200000,6358200000,6537000000,6431000000,6772100000,6937800000,7173000000,7177000000,7424000000,7805000000,8036000000,8877000000,8840000000,9171000000,9456000000,9084000000,9366000000,9738000000,10034000000,11297000000,11548000000],"operatingCashFlow":[null,117940000,83770000,27121000,59154000,116336000,67197000,21326000,35350000,123194000,79224000,-4319000,31988000,94375000,100645000,18575000,29897000,117173000,143306000,6612000,63751000,131265000,184247000,35125000,91944000,192510000,261021000,68312000,141532000,211869000,267227000,73865000,155458000,188799000,239478000,105012000,133021000,203505000,263562000,117900000,215800000,316100000,316300000,106700000,266500000,310800000,366100000,191900000,249300000,339100000,357400000,169900000,116300000,274500000,430300000,161000000,358000000,454000000,555000000,172000000,1000000,600000000,686000000,218000000,387000000,551000000,629000000,227000000,112000000],"capex":[null,25743000,38737000,25021000,43533000,41470000,25892000,30674000,28054000,34790000,61845000,37518000,28733000,39690000,45082000,21880000,28122000,52340000,52891000,36913000,47824000,53833000,93613000,56085000,71905000,84457000,105785000,94228000,116331000,74922000,101786000,102095000,113994000,92656000,101555000,96259000,92011000,73885000,113845000,130100000,77300000,75600000,110500000,104100000,71600000,75100000,108900000,110300000,102700000,108300000,101800000,139800000,80900000,88400000,172900000,174000000,119000000,171000000,186000000,200000000,139000000,283000000,233000000,233000000,179000000,190000000,205000000,186000000,128000000],"depreciationAndAmortization":[null,45901000,46115000,44968000,45532000,45446000,45591000,43294000,43159000,43220000,43734000,44398000,44337000,44250000,44226000,43043000,42949000,44105000,43664000,42466000,43681000,67932000,68667000,67268000,67690000,64977000,63652000,68410000,71207000,72380000,73256000,70376000,75726000,75316000,75782000,76821000,86724000,89655000,90800000,89200000,92800000,95000000,94500000,95000000,98400000,98800000,101300000,98600000,107900000,113500000,131700000,128200000,128400000,123700000,125700000,124000000,129000000,132000000,128000000,130000000,142000000,152000000,149000000,154000000,167000000,159000000,157000000,167000000,204000000],"dilutedShares":[44753000,44813000,45123000,45400000,45657000,45678000,45719000,45584000,45794000,45799000,45823000,45734000,45905000,45992000,46093000,46028000,46260000,46349000,46357000,46315000,46529000,67495000,67675000,67676000,67633000,67108000,65670000,64350000,63802000,63723000,63543000,63319000,63141000,63158000,63146000,63222000,63285000,63167000,62728000,62800000,62700000,62700000,62700000,62500000,62300000,62400000,62400000,62500000,62500000,62600000,62600000,62600000,62500000,62500000,62500000,62200000,62100000,62000000,62100000,62000000,61600000,61300000,61600000,61000000,60400000,60400000,60600000,60400000,60200000],"sharesOutstanding":[null,null,45399000,null,null,null,45579000,null,null,null,45726000,null,null,null,46002000,null,null,null,46261000,null,null,null,67293000,null,null,null,64479000,null,null,null,62873000,null,null,null,62873000,null,null,null,62500000,null,null,null,62400000,null,null,null,62300000,null,null,62400000,62400000,62400000,62400000,62100000,62102353,62000000,61800000,61807161,61821421,61639965,61117053,61118057,61126646,60278790,60305739,60307143,60309739,60045900,60050859],"freeCashFlow":[null,92197000,45033000,2100000,15621000,74866000,41305000,-9348000,7296000,88404000,17379000,-41837000,3255000,54685000,55563000,-3305000,1775000,64833000,90415000,-30301000,15927000,77432000,90634000,-20960000,20039000,108053000,155236000,-25916000,25201000,136947000,165441000,-28230000,41464000,96143000,137923000,8753000,41010000,129620000,149717000,-12200000,138500000,240500000,205800000,2600000,194900000,235700000,257200000,81600000,146600000,230800000,255600000,30100000,35400000,186100000,257400000,-13000000,239000000,283000000,369000000,-28000000,-138000000,317000000,453000000,-15000000,208000000,361000000,424000000,41000000,-16000000],"totalCosts":[392440000,398754000,235598000,353808000,413980000,425547000,261189000,332391000,397690000,422375000,400151000,429301000,486447000,500735000,462032000,407229000,491691000,556477000,482165000,444527000,572984000,887767000,725741000,665776000,784435000,902751000,692441000,702711000,786450000,861232000,791090000,766709000,850672000,860768000,787051000,762923000,938450000,978978000,873249000,869800000,993600000,1074900000,915900000,900400000,964200000,920800000,939000000,883100000,1070400000,1200400000,1286300000,1170900000,1163100000,1405800000,1214200000,1158000000,1358000000,1427000000,575000000,null,1154000000,1236000000,1073000000,983000000,1196000000,1341000000,1193000000,1200000000,1575000000],"capexOutflow":[null,-25743000,-38737000,-25021000,-43533000,-41470000,-25892000,-30674000,-28054000,-34790000,-61845000,-37518000,-28733000,-39690000,-45082000,-21880000,-28122000,-52340000,-52891000,-36913000,-47824000,-53833000,-93613000,-56085000,-71905000,-84457000,-105785000,-94228000,-116331000,-74922000,-101786000,-102095000,-113994000,-92656000,-101555000,-96259000,-92011000,-73885000,-113845000,-130100000,-77300000,-75600000,-110500000,-104100000,-71600000,-75100000,-108900000,-110300000,-102700000,-108300000,-101800000,-139800000,-80900000,-88400000,-172900000,-174000000,-119000000,-171000000,-186000000,-200000000,-139000000,-283000000,-233000000,-233000000,-179000000,-190000000,-205000000,-186000000,-128000000],"grossMargin":[24.005285946044673,24.130320288052264,21.8276800704145,5.752557604767938,23.324019578701225,22.341730777913668,23.67207016035886,6.908212707696154,21.095350039252494,22.27231650563511,16.609803847031095,6.047607202505749,18.704094647490873,20.940182484956136,15.275416220348903,3.339593497417357,19.061294149923576,21.509649491973786,18.538117710955675,6.027356991710779,20.262542493182412,19.4867508266723,18.986352909304706,10.741494502760553,21.722256649797757,24.255508667598676,22.4972648350139,18.415587511125423,25.317866198436917,26.570045683444437,23.79283632741894,17.427911534983924,25.77224397380783,26.815244931655958,26.694103148532072,13.764519877706347,26.27380337540741,25.661998622544356,22.27947381678858,15.218317358892438,27.893708479874952,29.6155471060414,23.500545256270446,14.861198079732832,29.94648197701873,30.611472680490387,27.585622244828755,17.78298045602606,27.948327164525725,28.37603544596417,23.168938786420743,12.682807929801754,25.899981726259362,26.924987580725286,23.96397616468039,22.378138847858196,30.75233388248215,33.90170511534604,30.205278592375368,23.674242424242426,28.93041237113402,31.242387332521314,30.02832861189802,27.10843373493976,30.826600372902423,33.098591549295776,30.508474576271187,22.760646108663728,25.423728813559322],"operatingMargin":[15.674119277587373,18.28258878161843,3.995859888184382,-3.7730536393073346,17.963656540435565,16.46129473636683,12.303244782293374,-1.3563332652320677,13.992703145173675,15.926200172775514,4.928771002813046,-8.966835374923217,10.85620354488279,15.45465903948888,8.00903121503291,-6.074356162528098,12.405447102040526,16.359496182288222,11.528708467585083,-3.7090350862867423,14.380963054279203,11.552589708515198,15.254100724800992,3.698721481397909,14.866635048767174,16.58564711078504,18.011239041579245,10.906465297552787,19.5281275516782,21.982858970143155,16.623367042047185,9.142522625225304,20.01384077839334,20.865801502576005,18.90118744873692,4.872918339559404,21.952124204613593,19.732216063756518,14.408582969126286,7.369542066027688,22.34466588511137,24.313476975073932,16.766630316248637,6.032143602588187,24.114591531559892,30.31633116391706,20.39674465920651,10.107899022801304,22.316568691487046,22.917870673601747,14.040363539160653,4.866753331166721,29.152707559237378,22.404371584699454,17.781690140845072,14.47562776957164,25.42559033498078,28.43530591775326,15.689149560117302,134.56439393939394,25.644329896907216,24.725943970767357,24.008498583569406,15.404475043029258,25.668116842759474,27.35644637053088,22.229465449804433,11.894273127753303,19.106317411402156],"netMargin":[8.350505495450005,11.376588990648957,-1.28482013333116,-7.092073771645784,10.779977409190893,10.206104817226509,4.970251685513981,-5.310069127866733,7.742148960511774,9.784508326267053,3.5253364251501558,-9.323457893160462,6.734800838574423,10.62390674491953,4.2874379303067345,-7.251458027813882,7.359003502421054,10.797210364937174,6.611608158591991,-5.043522486812605,8.894019201314954,5.354365696511886,7.468124286963741,0.8860962729280666,8.892588496655701,10.861086496730419,9.84955408522348,5.7045848156666255,12.488718896385748,14.446857100410273,10.41931251086882,5.016714877722463,13.378071392841159,13.93229214549172,38.861124964450724,1.2497443903022927,15.417210369568274,14.776573415106098,9.25054863842596,4.568690095846645,14.810472840953498,17.50457682016617,11.904761904761903,2.7029847630974744,17.12576735400598,22.27940063568942,15.513733468972532,6.646986970684039,16.387255969228537,16.348808835805563,10.478481689387865,1.7387065323366917,22.324419808734845,16.299608102886793,12.445828819068256,8.936484490398819,19.110378912685338,20.91273821464393,41.49560117302053,98.95833333333334,18.878865979381445,22.107186358099877,20.821529745042493,9.982788296041308,20.385332504661278,22.426868905742143,18.1877444589309,111.08663729809105,12.891628145865432],"currentRatio":[2.0616736578043717,2.140319414364781,2.293811052246937,2.161931573861883,1.7086868647889906,1.715220167043471,1.8060276062081542,5.293212481576195,2.8359591932993022,3.8808168053968224,3.7870152896748643,3.786698027199508,3.819492027769684,3.61618818197311,4.040736146767819,4.242889323611358,4.188814385066456,3.7347592213114753,3.5876019358914077,3.9132010033134117,3.582392481356625,2.7752941661060233,2.6325053952118753,3.0488685856883815,4.2117197585473205,2.6368292050746356,2.949983363243131,2.0285554049633125,1.864896177552011,1.9697590877305513,1.9875756511302847,1.7785254877620107,2.3287268984232443,2.727813909409331,3.79011719695311,3.9969492103431907,2.0548373859346554,1.8827932691934368,1.7361128765730265,1.8084003289174104,1.864620732265001,2.290913260433509,1.7014907573047109,1.7041651171439196,2.6660507307240047,3.265112603713947,3.3412777889044665,3.73373440285205,2.132321899736148,6.654524284763806,2.6914695721498805,2.7879085425725907,3.6252955082742315,2.00556455589209,1.9901079136690647,2.1179969879518072,2.2131863560732112,2.469021119971957,3.3495726495726497,3.1616515045486353,1.8637123745819397,2.3353474320241694,2.4441117764471056,2.2491978609625667,2.3483807654563296,2.966204506065858,3.5675977653631286,2.2785299806576402,1.4065554916618745],"netDebt":[1148578000,1071063000,986020000,1028146000,1023990000,970630000,960436000,991790000,1059816000,988645000,1034062000,1089878000,1102854000,1063367000,1022465000,1041267000,1049607000,1056120000,988484000,1032143000,1050472000,1544678000,1476744000,1519697000,1609169000,1264342000,1400365000,1724161000,1750621000,1704151000,1636151000,1790876000,1745259000,1687321000,1580839000,1605735000,3185143000,3155737000,3075500000,3123927000,3063466000,2873759000,2752600000,2839800000,2684400000,2508600000,2418500000,2312600000,2814200000,2738100000,4842500000,4912800000,4272200000,4902900000,4682000000,4812200000,4621600000,3696600000,3074000000,1699000000,4238000000,3991000000,4743000000,5313000000,5191000000,5465000000,5256000000,5021000000,5839000000],"ebit":[74285000,90409000,9457000,-12264000,89316000,84399000,36634000,-4187000,64365000,77864000,21132000,-33472000,59283000,90913000,40248000,-23943000,70179000,108742000,62715000,-19361000,96533000,117797000,120265000,24678000,139995000,183987000,141429000,84799000,195842000,250915000,157148000,77686000,218272000,227443000,186999000,47584000,271075000,244910000,149631000,70800000,272700000,347200000,186900000,55800000,310200000,404600000,236700000,108800000,316200000,362500000,210700000,70700000,500600000,413200000,275500000,213000000,482000000,581000000,116000000,1454000000,412000000,412000000,344000000,188000000,422000000,509000000,337000000,173000000,379000000],"fcfMargin":[null,18.894105544022445,18.350556633143714,0.6159369280585668,3.095535342726354,14.696869460405457,13.868556770259744,-2.8504953604742287,1.5778853827172243,17.59682793708423,4.129048506044248,-10.619228680065183,0.5964947002682852,9.233151208574498,11.06264111273489,-0.8608810942176401,0.3162155325069567,9.74463416100523,16.590030018568942,-7.069283692890588,2.379917068250588,7.714478994702721,10.58347238878386,-3.0317626315005346,2.1747977847211746,9.984116409439972,18.38078232822927,-3.28577188253581,2.5786402919068694,12.405732035753205,17.436591959444147,-3.345345608685811,3.8987366528634992,8.83885001084826,14.211774743323948,1.0913910653812202,3.41067013305855,10.627726214292741,14.674497404075263,-1.2992545260915869,10.824540836264166,16.93423461484298,18.702290076335878,0.27134209977040286,15.339209822131277,17.837142424701074,21.804001356391996,8.306188925081432,10.639378764786994,14.820522699544084,17.080994386527667,2.4455638609034778,2.156301394895535,10.272120108185682,17.429577464788732,-0.9601181683899557,13.12465678198792,14.192577733199599,54.10557184750733,-2.6515151515151514,-8.891752577319588,19.30572472594397,32.08215297450425,-1.2908777969018932,12.927284027346179,19.555796316359697,27.640156453715775,3.010279001468429,-0.8217770929635336],"ebitda":[null,136310000,55572000,32704000,134848000,129845000,82225000,39107000,107524000,121084000,64866000,10926000,103620000,135163000,84474000,19100000,113128000,152847000,106379000,23105000,140214000,185729000,188932000,91946000,207685000,248964000,205081000,153209000,267049000,323295000,230404000,148062000,293998000,302759000,262781000,124405000,357799000,334565000,240431000,160000000,365500000,442200000,281400000,150800000,408600000,503400000,338000000,207400000,424100000,476000000,342400000,198900000,629000000,536900000,401200000,337000000,611000000,713000000,244000000,1584000000,554000000,564000000,493000000,342000000,589000000,668000000,494000000,340000000,583000000],"debtToCapital":[49.62096008478418,48.3362210026161,47.0482172210923,47.64107480919757,42.7066475472748,41.43814573230449,41.246561649415895,44.88878816454858,42.81131505680631,41.306603303943525,42.25213117210879,44.79979156057179,44.67880569344382,42.774219492379544,41.945265271452,43.338983132576594,43.14621312035663,42.620865432172494,39.56194547631474,40.882354855244756,40.908100158382986,26.998752729447062,26.698498166851152,26.630576018637953,27.723029606602935,28.56829708176118,27.869739850284713,30.758794628590902,30.698824666559805,29.79513046338039,28.928633374788486,31.17556036153839,29.786501055075192,28.441075587606218,39.2648458701976,39.28557806251166,39.8658128067104,39.373009850557395,38.66762497211827,38.851762563686094,37.946481777462665,35.52652225972222,34.128634534693425,38.11425635276532,33.39556988882288,31.311649431662314,30.82250472467749,30.707805265865407,31.87482630203991,44.60388405342533,43.83007243574872,44.24020670400749,42.68897464540808,42.071073110450556,41.26750184229919,41.26168300787324,40.45126773668295,35.757086886379355,35.099337748344375,32.87205081669691,32.964283005990744,30.596337218102015,36.40460017486045,37.34308180438681,36.63915572994182,36.18610747051114,34.66171778342124,31.908866252787654,34.00765758043317],"returnOnAssets":[null,null,null,2.066102458564234,2.62009634200221,2.490555195713483,3.0729046728664087,3.216173281260363,2.7277424615043193,2.624785614935497,2.6477505658840044,1.9735169244544006,2.008108601554839,2.429924761339144,2.678027399414274,2.9468073623473465,3.03283608345572,3.2472335265714727,3.824119739089505,3.979980131144431,4.425942462019304,2.3918966373337938,2.992464461347358,3.514855774834518,3.876289980445422,3.680721323777801,4.075506515323599,4.603400796566019,5.07496290457745,5.581258490624511,5.966749975944201,5.8500237820471215,6.006468840778444,5.823552980571735,8.755689802100912,8.334299666726656,8.462612253465455,8.776029504243557,5.069052356839716,5.2944293770148825,5.131472734192901,5.8084897092903285,6.218564243255601,5.790245110807045,6.1117424856390965,6.475664102878737,6.961047488461018,7.1852835413250675,7.165601383702336,6.016943554513327,5.625895938944013,5.289789886268714,6.204324320128542,5.891450033139407,5.900648594937829,6.583011254320399,6.365436906240558,7.21679736908677,7.762645010060229,13.346086402040491,12.907230075492729,12.642257254642079,11.983781348550833,6.2772347191143565,6.400604598436183,6.559990888901543,6.16577641604078,13.259726328458177,12.479999999999999],"returnOnEquity":[null,null,null,4.883330480481027,6.075766828284909,5.628355932855001,6.749435587389161,7.392540570535905,5.941139626336928,5.596342776674701,5.647962050280362,4.451844457590959,4.464876405583729,5.263211317470865,5.827544018739202,6.649339698661735,6.8539628223698505,7.197201391489924,8.021769009704425,8.635334337502327,9.693363558320637,4.346892056782403,5.249991269752501,6.229363714385313,7.001765396860398,6.24842304756048,6.865459991620037,7.907050093637421,8.833384392548853,9.742267783841546,10.371731427052081,10.539681035804623,10.781315051628745,10.244925450815908,16.16525591777997,15.555180438439322,15.991318905552241,16.2297723987232,9.759237533612268,10.416567843874834,10.188118483598034,11.230492309349872,11.880380871033806,11.581621232323428,11.766705379146249,12.092232878074354,12.819874450945173,13.545220512911877,13.225145846598634,12.027630373604245,11.303025671142288,10.658941388769755,12.391959876902089,12.63537906137184,12.647702407002187,14.206349206349206,13.357189650678707,14.512846949019181,15.37247682293379,26.07449856733524,25.061485489424495,23.374175306314797,22.81042762405671,11.870163131228773,12.094913764692958,12.184673964778677,11.667521806054387,24.866297041362053,23.496222625992157],"revenueGrowth":[null,null,null,null,8.43280294809674,4.392510149251905,21.363954947759623,-3.813236191280678,-8.370291104373507,-1.3771076224820877,41.31993875742028,20.134901492027566,18.01440771987344,17.89102403331304,19.330666007754882,-2.554737114631933,2.86574012989107,12.334281102473877,8.509172576643875,11.648593807386654,19.222163234911616,50.86319365117538,57.13381382615652,61.292633022963905,37.684485785796994,7.823473209241993,-1.379889370636389,14.08655855887131,6.064450591967385,2.0006486492480047,12.34482970933839,6.989048272294585,8.822897417164466,-1.464714680030188,2.2837961035607535,-4.959951840295595,13.058379500603646,12.126884195739397,5.128265896191997,17.081710315659283,6.411910149924771,16.44419664819128,7.855600522615469,2.0447284345047834,-0.6955842125830447,-6.956766652584145,7.19738276990185,2.5255687747860467,8.444829214544303,17.85227788708945,26.856561546286883,25.285016286644947,19.145075840046456,16.3359660951647,-1.3098102111734788,10.009749756256102,10.921605652677101,10.06237235745433,-53.819068255687974,-22.00886262924667,-14.77210323997803,-17.65295887662989,107.03812316715542,10.037878787878785,3.672680412371143,12.423873325213153,8.640226628895187,17.211703958691913,21.006836544437533]}},"filings":[{"accn":"0001193125-19-049961","filed":"2019-02-25","form":"10-K"},{"accn":"0001564590-18-017737","filed":"2018-07-27","form":"10-Q"},{"accn":"0001564590-18-027925","filed":"2018-11-07","form":"10-Q"},{"accn":"0001564590-20-005784","filed":"2020-02-21","form":"10-K"},{"accn":"0001564590-19-014862","filed":"2019-05-01","form":"10-Q"},{"accn":"0001564590-19-027408","filed":"2019-07-31","form":"10-Q"},{"accn":"0001564590-19-038626","filed":"2019-10-30","form":"10-Q"},{"accn":"0001564590-21-006959","filed":"2021-02-19","form":"10-K"},{"accn":"0001564590-20-021286","filed":"2020-05-05","form":"10-Q"},{"accn":"0001564590-20-033797","filed":"2020-07-28","form":"10-Q"},{"accn":"0001564590-20-048849","filed":"2020-10-29","form":"10-Q"},{"accn":"0001564590-22-005965","filed":"2022-02-22","form":"10-K"},{"accn":"0001564590-21-023197","filed":"2021-05-04","form":"10-Q"},{"accn":"0001564590-21-039101","filed":"2021-07-29","form":"10-Q"},{"accn":"0001564590-21-053473","filed":"2021-11-02","form":"10-Q"},{"accn":"0000950170-23-004361","filed":"2023-02-24","form":"10-K"},{"accn":"0001564590-22-017406","filed":"2022-05-03","form":"10-Q"},{"accn":"0000950170-22-013360","filed":"2022-07-28","form":"10-Q"},{"accn":"0000950170-22-021173","filed":"2022-11-02","form":"10-Q"},{"accn":"0000950170-24-019275","filed":"2024-02-23","form":"10-K"},{"accn":"0000950170-23-017749","filed":"2023-05-04","form":"10-Q"},{"accn":"0000950170-23-035096","filed":"2023-07-27","form":"10-Q"},{"accn":"0000950170-23-057372","filed":"2023-11-01","form":"10-Q"},{"accn":"0000950170-25-024770","filed":"2025-02-21","form":"10-K"},{"accn":"0000950170-24-050478","filed":"2024-04-30","form":"10-Q"},{"accn":"0000950170-24-093580","filed":"2024-08-08","form":"10-Q"},{"accn":"0000950170-24-118821","filed":"2024-10-30","form":"10-Q"},{"accn":"0001193125-26-059193","filed":"2026-02-19","form":"10-K"},{"accn":"0001193125-26-196029","filed":"2026-04-30","form":"10-Q"},{"accn":"0001193125-26-326001","filed":"2026-07-30","form":"10-Q"},{"accn":"0000950123-10-071734","filed":"2010-08-03","form":"10-Q"},{"accn":"0000950123-10-099410","filed":"2010-11-02","form":"10-Q"},{"accn":"0001193125-12-088047","filed":"2012-02-29","form":"10-K"},{"accn":"0000950123-11-043824","filed":"2011-05-03","form":"10-Q"},{"accn":"0001193125-11-213915","filed":"2011-08-08","form":"10-Q"},{"accn":"0001193125-11-299503","filed":"2011-11-07","form":"10-Q"},{"accn":"0001193125-13-070711","filed":"2013-02-22","form":"10-K"},{"accn":"0001193125-12-220450","filed":"2012-05-09","form":"10-Q"},{"accn":"0001193125-12-337410","filed":"2012-08-06","form":"10-Q"},{"accn":"0001193125-12-454316","filed":"2012-11-06","form":"10-Q"},{"accn":"0001193125-14-064999","filed":"2014-02-24","form":"10-K"},{"accn":"0001193125-13-200530","filed":"2013-05-06","form":"10-Q"},{"accn":"0001193125-13-318817","filed":"2013-08-05","form":"10-Q"},{"accn":"0001193125-13-432674","filed":"2013-11-07","form":"10-Q"},{"accn":"0001193125-15-060008","filed":"2015-02-24","form":"10-K"},{"accn":"0001193125-14-181405","filed":"2014-05-05","form":"10-Q"},{"accn":"0001193125-14-293028","filed":"2014-08-04","form":"10-Q"},{"accn":"0001193125-14-393639","filed":"2014-11-03","form":"10-Q"},{"accn":"0001193125-16-473754","filed":"2016-02-23","form":"10-K"},{"accn":"0001564590-15-003297","filed":"2015-05-05","form":"10-Q"},{"accn":"0001564590-17-010791","filed":"2017-05-12","form":"8-K"},{"accn":"0001564590-15-009552","filed":"2015-11-05","form":"10-Q"},{"accn":"0001564590-16-017942","filed":"2016-05-05","form":"10-Q"},{"accn":"0001564590-16-022616","filed":"2016-08-04","form":"10-Q"},{"accn":"0001564590-16-026954","filed":"2016-11-02","form":"10-Q"},{"accn":"0001193125-18-055887","filed":"2018-02-23","form":"10-K"},{"accn":"0001564590-17-010260","filed":"2017-05-10","form":"10-Q"},{"accn":"0001564590-17-014636","filed":"2017-08-01","form":"10-Q"},{"accn":"0001564590-17-021253","filed":"2017-11-02","form":"10-Q"},{"accn":"0001564590-18-011888","filed":"2018-05-08","form":"10-Q"},{"accn":"0000950170-25-060940","filed":"2025-04-30","form":"10-Q"},{"accn":"0000950170-25-105060","filed":"2025-08-07","form":"10-Q"},{"accn":"0001193125-25-264566","filed":"2025-11-04","form":"10-Q"},{"accn":"0000950123-11-018849","filed":"2011-02-25","form":"10-K"},{"accn":"0001564590-15-006695","filed":"2015-08-07","form":"10-Q"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3818749000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1063524000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1087732000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3965600000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2995116000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":970484000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3965600000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":802004000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1202403000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1219640000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4244300000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3224047000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1020253000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4244300000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":939000000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1279500000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1420200000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4739100000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3638700000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1100400000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4739100000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":958200000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1270600000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1321400000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4729900000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3550300000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":1179600000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4729900000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":982400000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1377900000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1557300000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5414000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3917600000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1496400000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5414000000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1230800000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1641700000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1811700000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6161000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4684200000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1476800000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6161000000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1354000000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1821000000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1994000000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5851000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5169000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":682000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5851000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1056000000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1552000000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1642000000},"revenue@2024Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":1412000000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5662000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1162000000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1609000000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1846000000},"revenue@2025Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":1534000000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6150000000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1362000000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1947000000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":465385000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":487967000},"#14":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1573316000},"#15":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1327912000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":245404000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1573316000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":340944000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":504630000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":509401000},"#16":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1652806000},"#17":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1354974000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":297832000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1652806000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":327943000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":462391000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":502386000},"#18":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1713616000},"#19":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1292720000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":420896000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1713616000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":393974000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":545688000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":592268000},"#20":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2031901000},"#21":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1529643000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":502258000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2031901000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":383909000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":561326000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":665320000},"#22":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2155551000},"#23":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1610555000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":544996000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2155551000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":428629000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":669225000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":1003723000},"#24":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2957951000},"#25":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2101578000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":856373000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2957951000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":691347000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":921419000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1082249000},"#26":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3539570000},"#27":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2695014000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":844556000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3539570000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":788734000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":977298000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1103901000},"#28":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3818749000},"#29":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2869934000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":948815000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":843859000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":321331000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":386930000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":395592000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1331155000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1103826000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":227329000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1331155000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":353668000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":370219000},"#32":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1241749000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1049911000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":191838000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1241749000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":305288000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":364848000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":390493000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1411614000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1060628000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":350986000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1411614000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":370148000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":443622000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":468246000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1704767000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1279231000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":425536000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1704767000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":371088000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":454330000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":522212000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1791594000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1347630000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":443964000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1791594000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":402794000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":533623000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":808130000},"#40":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2438327000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1744548000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":693779000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2438327000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":617086000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":721266000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":819744000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2812650000},"#43":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2158096000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":654554000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2812650000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":643484000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":729867000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":810594000},"#44":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2907011000},"#45":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2183946000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":723065000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2907011000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":696792000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":789430000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":796054000},"#46":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2993700000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2282278000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":711422000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2993700000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":691612000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":886486000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":906656000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3277700000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2484754000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":792946000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3277700000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":796100000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":922600000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":999600000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3560100000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2718300000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":841800000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3560100000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":815800000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":890100000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":916900000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3477100000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2622900000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":854200000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3477100000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":807700000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":992800000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1115400000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4065600000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2915900000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":1149700000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4065600000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1074700000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1216500000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1323900000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4738000000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3615100000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":1122900000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4738000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1051000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1261000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1318000000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4106000000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3630000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":476000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4106000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":979000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1247000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1129000000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4026000000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3039000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":987000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4026000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":847000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1113000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1235000000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4261000000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3195000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":1066000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4261000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1052000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1452000000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":111717000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":117748000},"#64":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":331567000},"#65":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":278001000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":53566000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":331567000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":19613000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":117700000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":113809000},"#66":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":321651000},"#67":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":251148000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":70503000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":321651000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":22655000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":97543000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":111893000},"#68":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":302002000},"#69":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":232092000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":69910000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":302002000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":23826000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":102066000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":124022000},"#70":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":327134000},"#71":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":250412000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":76722000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":327134000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12821000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":106996000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":143108000},"#72":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":363957000},"#73":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":262925000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":101032000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":363957000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25835000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":135602000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":195593000},"#74":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":519624000},"#75":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":357030000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":162594000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":519624000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":74261000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":200153000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":262505000},"#76":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":726920000},"#77":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":536918000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":190002000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":726920000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":145250000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":247431000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":293307000},"#78":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":911738000},"#79":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":685988000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":225750000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":911738000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":147067000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":274094000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":291678000},"#80":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":971900000},"#81":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":712838000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":259062000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":971900000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":110392000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":315917000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":312984000},"#82":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":966600000},"#83":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":739293000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":227307000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":966600000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":142900000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":356900000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":420600000},"#84":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1179000000},"#85":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":920400000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":258600000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1179000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":142400000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":380500000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":404500000},"#86":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1252800000},"#87":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":927400000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":325400000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1252800000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":174700000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":385100000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":441900000},"#88":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1348400000},"#89":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1001700000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":346700000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1348400000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":156100000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":425200000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":487800000},"#90":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1423000000},"#91":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1069100000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":353900000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1423000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":303000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":560000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":676000000},"#92":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1745000000},"#93":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1539000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":206000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1745000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":250000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":449000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":513000000},"grossProfit@2024Q4":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":424000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1636000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":315000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":496000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":611000000},"grossProfit@2025Q4":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":468000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1889000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":310000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":495000000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":36766000},"#95":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":163000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":36929000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":32932000},"#97":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":51000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":32983000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":135881000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":106855000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":29026000},"#101":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":373000},"#102":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":350000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":23000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#103"}],"rule":"component-sum","value":29049000},"#104":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-10575000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#104","weight":-1}],"rule":"component-sum","value":146829000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":33571000},"#106":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":13000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":33584000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":33559000},"#108":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":22000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":33581000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":31235000},"#110":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":114000},"#111":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1394000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"component-sum","value":29955000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":130422000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":98365000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":32057000},"#115":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":153000},"#116":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":149000},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":4000},"#118":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8298000},"#119":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":9030000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":-732000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#117"},{"ref":"#120","weight":-1}],"rule":"component-sum","value":32793000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1453000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#115"},{"ref":"#121"},{"ref":"#118","weight":-1}],"rule":"component-sum","value":123730000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":28640000},"#123":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2000},"#124":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2509000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"component-sum","value":26133000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":31001000},"#126":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":2000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":0},"#128":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-106000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"component-sum","value":31107000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":32774000},"#130":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":0},"#132":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1625000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"component-sum","value":31149000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":124138000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":92415000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":31723000},"#136":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1720000},"#137":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":4028000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":-2308000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#138","weight":-1}],"rule":"component-sum","value":34031000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1812000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#139"},{"ref":"#136","weight":-1}],"rule":"component-sum","value":124230000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33029000},"#141":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-223000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"component-sum","value":33252000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":35275000},"#143":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1690000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"component-sum","value":33585000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":32095000},"#145":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-394000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"component-sum","value":32489000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":138398000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":100398000},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":38000000},"#149":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2574000},"#150":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1070000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":1504000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#151","weight":-1}],"rule":"component-sum","value":36496000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3593000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#152"},{"ref":"#149","weight":-1}],"rule":"component-sum","value":139417000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":37648000},"#154":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1814000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"component-sum","value":35834000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":37843000},"#156":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":757000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"component-sum","value":37086000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":37140000},"#158":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2964000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"component-sum","value":34176000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":150091000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":112632000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":37459000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3587000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2692000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":895000},"#165":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4793000},"#166":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5535000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":-742000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#164"},{"ref":"#167","weight":-1}],"rule":"component-sum","value":39096000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"},{"ref":"#165","weight":-1}],"rule":"component-sum","value":148885000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":34247000},"#169":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2026000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"component-sum","value":32221000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":36566000},"#171":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":2485000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"component-sum","value":34081000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":48427000},"#173":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":-5092000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"component-sum","value":53519000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":168102000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":119239000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":48863000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9311000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5516000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":3795000},"#180":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4649000},"#181":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-313000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":4962000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#179"},{"ref":"#182","weight":-1}],"rule":"component-sum","value":47696000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#177"},{"ref":"#180","weight":-1}],"rule":"component-sum","value":172764000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":49450000},"#184":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2364000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"component-sum","value":47086000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":56783000},"#186":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-4294000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"component-sum","value":61077000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":54887000},"#188":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-26033000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"component-sum","value":80920000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":210754000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":161120000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":49634000},"#192":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-15653000},"#193":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-27963000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":12310000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#194","weight":-1}],"rule":"component-sum","value":37324000},"#195":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":13962000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#195"},{"ref":"#192","weight":-1}],"rule":"component-sum","value":240369000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":58349000},"#197":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-579000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"component-sum","value":58928000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":59781000},"#199":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3446000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"component-sum","value":56335000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":54773000},"#201":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4441000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"component-sum","value":50332000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":241606000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":172903000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":68703000},"#205":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8043000},"#206":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7309000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":734000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#207","weight":-1}],"rule":"component-sum","value":67969000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13922000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#208"},{"ref":"#205","weight":-1}],"rule":"component-sum","value":247485000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":69535000},"#210":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-360000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"component-sum","value":69895000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":68373000},"#212":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9113000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"component-sum","value":59260000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":57219000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10710000},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":7167000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":3543000},"#217":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-6181000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"component-sum","value":66943000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":262100000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":195127000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":66973000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":14200000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":3490000},"#223":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-800000},"#224":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2575000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":-3375000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#222"},{"ref":"#225","weight":-1}],"rule":"component-sum","value":73838000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221"},{"ref":"#223","weight":-1}],"rule":"component-sum","value":277100000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":70121000},"#227":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-479000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"component-sum","value":70600000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":71070000},"#229":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31232000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"component-sum","value":39838000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":68441000},"#231":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10549000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":7108000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":3441000},"#234":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-3792000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"component-sum","value":75674000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":280600000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":209632000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":70968000},"#238":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13900000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":3351000},"#240":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18200000},"#241":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":26960000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":-8760000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#239"},{"ref":"#242","weight":-1}],"rule":"component-sum","value":83079000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238"},{"ref":"#240","weight":-1}],"rule":"component-sum","value":276300000},"#243":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":78300000},"#244":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4700000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"component-sum","value":73600000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":72400000},"#246":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1400000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"component-sum","value":71000000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":78200000},"#248":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2900000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"component-sum","value":75300000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":302700000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":228900000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":73800000},"#252":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9100000},"#253":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":9100000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#254","weight":-1}],"rule":"component-sum","value":73800000},"#255":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#255"},{"ref":"#252","weight":-1}],"rule":"component-sum","value":306600000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":78700000},"#257":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-5600000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"component-sum","value":84300000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":71200000},"#259":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2400000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"component-sum","value":73600000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":71100000},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":9800000},"#262":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":6400000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":3400000},"#264":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":67600000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"component-sum","value":6900000},"#265":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":305900000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":221000000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":84900000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13400000},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":3600000},"#270":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":59800000},"#271":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":59600000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":200000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#269"},{"ref":"#272","weight":-1}],"rule":"component-sum","value":88300000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#268"},{"ref":"#270","weight":-1}],"rule":"component-sum","value":259500000},"#273":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":79800000},"#274":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5600000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"component-sum","value":74200000},"#275":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":82400000},"#276":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":14100000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"component-sum","value":68300000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":86000000},"#278":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15200000},"#279":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":8900000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":6300000},"#281":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":8400000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"component-sum","value":83900000},"#282":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":351000000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":248200000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":102800000},"#285":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24000000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"#287":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34300000},"#288":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":28200000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":6100000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#286"},{"ref":"#289","weight":-1}],"rule":"component-sum","value":105500000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#285"},{"ref":"#287","weight":-1}],"rule":"component-sum","value":340700000},"#290":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":97100000},"#291":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2300000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"component-sum","value":94800000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":104100000},"#293":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":160400000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"component-sum","value":-56300000},"#294":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":94900000},"#295":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":14800000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"component-sum","value":80100000},"#296":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":397000000},"#297":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":296000000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"#299":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":190000000},"#300":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":177400000},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":12600000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#301","weight":-1}],"rule":"component-sum","value":88400000},"#302":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#302"},{"ref":"#299","weight":-1}],"rule":"component-sum","value":234000000},"#303":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":104000000},"#304":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"component-sum","value":106000000},"#305":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":112000000},"#306":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"component-sum","value":97000000},"#307":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":108000000},"#308":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"component-sum","value":106000000},"#309":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":425000000},"#310":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":324000000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"#312":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":25000000},"#313":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16000000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#314","weight":-1}],"rule":"component-sum","value":92000000},"#315":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#315"},{"ref":"#312","weight":-1}],"rule":"component-sum","value":422000000},"#316":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":118000000},"#317":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1287000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"component-sum","value":-1169000000},"#318":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":117000000},"#319":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":19000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"component-sum","value":98000000},"#320":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":101000000},"#321":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-3000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"component-sum","value":104000000},"#322":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":429000000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":328000000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"#325":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1322000000},"#326":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1301000000},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#327","weight":-1}],"rule":"component-sum","value":80000000},"#328":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#328"},{"ref":"#325","weight":-1}],"rule":"component-sum","value":-870000000},"#329":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":125000000},"#330":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-9000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"component-sum","value":134000000},"#331":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":104000000},"#332":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":23000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"component-sum","value":81000000},"#333":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":110000000},"#334":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":9000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"component-sum","value":101000000},"#335":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":443000000},"#336":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":340000000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":103000000},"#338":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6000000},"#339":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":23000000},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":-17000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#340","weight":-1}],"rule":"component-sum","value":120000000},"#341":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":26000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#341"},{"ref":"#338","weight":-1}],"rule":"component-sum","value":463000000},"#342":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":133000000},"#343":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-10000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"component-sum","value":143000000},"#344":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":116000000},"#345":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":11000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"component-sum","value":105000000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":72945000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":89213000},"#346":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":182912000},"#347":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":173106000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":9806000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":182912000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-12864000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":90650000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":83854000},"#348":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":198307000},"#349":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":161664000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":36643000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":198307000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-4448000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":64701000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":80011000},"#350":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":161009000},"#351":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":140264000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":20745000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":161009000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-35327000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":59241000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":91533000},"#352":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":156170000},"#353":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":115944000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":40226000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":156170000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-23320000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":69635000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":108843000},"#354":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":217988000},"#355":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":155157000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":62831000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":217988000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-15898000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":96241000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":115956000},"#356":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":326932000},"#357":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":196300000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":130632000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":326932000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25571000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":136984000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":179498000},"#358":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":494167000},"#359":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":342052000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":152115000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":494167000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":86023000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":190848000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":242669000},"#360":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":677266000},"#361":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":519541000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":157725000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":677266000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":77150000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":212852000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":226964000},"#362":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":700400000},"#363":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":516967000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":183433000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":700400000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":39081000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":263953000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":240662000},"#364":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":690700000},"#365":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":543696000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":147004000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":690700000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":69200000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":285900000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":345300000},"#366":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":884900000},"#367":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":700400000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":184500000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":884900000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":57800000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":306400000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":400600000},"#368":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1005400000},"#369":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":764800000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":240600000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1005400000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":99300000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":307500000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":356900000},"#370":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":973800000},"#371":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":763700000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":210100000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":973800000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59900000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":478600000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":405900000},"#372":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1207000000},"#373":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":944400000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":262600000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1207000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":196000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":463000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":567000000},"#374":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1333000000},"#375":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1226000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":107000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1333000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1421000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":398000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":406000000},"#376":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2479000000},"#377":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2140000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":339000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2479000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":179000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":413000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":505000000},"#378":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1437000000},"#379":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1096000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":341000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1437000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":162000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":372000000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":164226000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":64,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":83586000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":97992000},"#380":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":249178000},"#381":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":150016000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":99162000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":249178000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5347000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":120908000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":165061000},"#382":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":413801000},"#383":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":291315000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":122486000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":413801000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64765000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":175548000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":230347000},"#384":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":607028000},"#385":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":470661000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":136367000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":607028000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":56835000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":194227000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":204302000},"#386":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":618900000},"#387":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":455364000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":163536000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":618900000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12497000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":238104000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":209442000},"#388":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":576100000},"#389":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":460043000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":116057000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":576100000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":37900000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":239400000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":314800000},"#390":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":748300000},"#391":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":592000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":156300000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":748300000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":279000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":375900000},"#392":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":889300000},"#393":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":681000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":208300000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":889300000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":81400000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":288100000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":318200000},"#394":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":855500000},"#395":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":687600000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":167900000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":855500000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":30200000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":457500000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":370400000},"#396":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1091000000},"#397":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":858100000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":232900000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1091000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":171000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":440000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":540000000},"#398":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1226000000},"#399":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1150000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1226000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1414000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":372000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":374000000},"#400":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2366000000},"#401":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2073000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":293000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2366000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":132000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":365000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":450000000},"#402":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1226000000},"#403":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":947000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":279000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1226000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":117000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":320000000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":55634000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":72228000},"#404":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":110622000},"#405":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":119262000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":-8640000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":110622000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-29880000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":72496000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":67295000},"#406":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":129669000},"#407":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":109935000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":19734000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":129669000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-22352000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":50640000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":64466000},"#408":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":100589000},"#409":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":92755000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":7834000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":100589000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-46959000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46027000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":77689000},"#410":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":104130000},"#411":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":77254000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":26876000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":104130000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-37439000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":56560000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":95224000},"#412":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":164226000},"#413":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":114345000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":49881000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-31562000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":17616000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":16820000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":17104000},"#414":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":68440000},"#415":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":51540000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":16900000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":68440000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":18651000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":18181000},"#416":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":73455000},"#417":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":55358000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":18097000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":73455000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18165000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":13725000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":13398000},"#418":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":58586000},"#419":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":45288000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":13298000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":58586000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13487000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":13256000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":13224000},"#420":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":53339000},"#421":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":39967000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":13372000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":53339000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13496000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":13619000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":13518000},"#422":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":53467000},"#423":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":40633000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":12834000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":53467000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12201000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":12947000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":19805000},"#424":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":66057000},"#425":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":44954000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":21103000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":66057000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19331000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":19087000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":18926000},"#426":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":76287000},"#427":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":57344000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":18943000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":76287000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":20034000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":20294000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":20568000},"#428":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":81677000},"#429":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":60896000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":20781000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":81677000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":20851000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":24045000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":23141000},"#430":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91500000},"#431":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":68037000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":23463000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91500000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":35087000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":32971000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":35468000},"#432":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":137100000},"#433":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":103526000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":33574000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":137100000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":32900000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":33300000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":32400000},"#434":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":129300000},"#435":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":98700000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":30600000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":129300000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29800000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":31200000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":28700000},"#436":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":118100000},"#437":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":89700000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":28400000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":118100000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27400000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":28100000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":44300000},"#438":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":142700000},"#439":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":99900000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":42800000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":142700000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":40500000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":43100000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":42800000},"#440":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":169000000},"#441":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":126400000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":42600000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":169000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":42000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":41000000},"#442":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":165000000},"#443":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":125000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":165000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":40000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":38000000},"#444":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":169000000},"#445":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":118000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":51000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":169000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":56000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":57000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":59000000},"#446":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":230000000},"#447":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":172000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":230000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":59000000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":38862000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":55514000},"#448":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":85459000},"#449":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":88612000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":-3153000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":85459000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-24180000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":54399000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":51990000},"#450":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":97012000},"#451":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":82209000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":14803000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":97012000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-17414000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":35799000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":49156000},"#452":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":82379000},"#453":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":67541000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":14838000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":82379000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-36732000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":36751000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":62922000},"#454":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":84474000},"#455":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":62940000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":21534000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":84474000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-27839000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":41308000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":71836000},"#456":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":121337000},"#457":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":85304000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":36033000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":121337000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-21618000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2014-04-03","end":"2014-06-30","value":59521000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-07-02","end":"2014-09-30","value":53743000},"#458":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":155601000},"#459":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":91646000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":63955000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":155601000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6126000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":81938000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":117544000},"#460":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":288792000},"#461":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":205607000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":83185000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":288792000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":44994000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":122052000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":159479000},"#462":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":425386000},"#463":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":326526000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":98860000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":425386000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":42334000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":142279000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":151546000},"#464":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":713300000},"#465":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":336159000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":377141000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":713300000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10023000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":185377000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":180221000},"#466":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":470000000},"#467":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":375621000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":94379000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":470000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42900000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":189500000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":248600000},"#468":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":611900000},"#469":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":480900000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":131000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":611900000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25900000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":217600000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":294400000},"#470":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":721000000},"#471":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":538000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":721000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":65300000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":225800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":254600000},"#472":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":702500000},"#473":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":545700000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":156800000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":702500000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21400000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":366500000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":295300000},"#474":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":867000000},"#475":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":683200000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":183800000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":867000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":121000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":348000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":417000000},"#476":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1169000000},"#477":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":886000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":283000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1169000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1045000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":293000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":363000000},"netIncome@2024Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":294000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1995000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":116000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":328000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":414000000},"netIncome@2025Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":279000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1137000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1513000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":251000000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.86},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":1.23},"#478":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.91},"#479":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":44190000},"#480":{"kind":"computed","op":"product","terms":[{"ref":"#478"},{"ref":"#479"}],"value":84402900},"#481":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":1.99},"#482":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":43879000},"#483":{"kind":"computed","op":"product","terms":[{"ref":"#481"},{"ref":"#482"}],"value":87319210},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#483","weight":-1}],"value":-2916310},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#479","weight":4},{"ref":"#482","weight":-3}],"rule":"unaverage-quarter","value":45123000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#484"},{"ref":"#485"}],"rule":"per-share-quarter","value":-0.06463023291891053},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.91},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":-0.54},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":1.18},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":1.13},"#486":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.1},"#487":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":45659000},"#488":{"kind":"computed","op":"product","terms":[{"ref":"#486"},{"ref":"#487"}],"value":95883900},"#489":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":1.78},"#490":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":45639000},"#491":{"kind":"computed","op":"product","terms":[{"ref":"#489"},{"ref":"#490"}],"value":81237420},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#491","weight":-1}],"value":14646480},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#487","weight":4},{"ref":"#490","weight":-3}],"rule":"unaverage-quarter","value":45719000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#493"}],"rule":"per-share-quarter","value":0.32035871300772106},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.1},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-0.39},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.78},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.07},"#494":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.78},"#495":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":45793000},"#496":{"kind":"computed","op":"product","terms":[{"ref":"#494"},{"ref":"#495"}],"value":81511540},"#497":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":1.46},"#498":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":45783000},"#499":{"kind":"computed","op":"product","terms":[{"ref":"#497"},{"ref":"#498"}],"value":66843180},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#499","weight":-1}],"value":14668360},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"#495","weight":4},{"ref":"#498","weight":-3}],"rule":"unaverage-quarter","value":45823000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#500"},{"ref":"#501"}],"rule":"per-share-quarter","value":0.3201091155096785},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.78},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.81},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.8},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.36},"#502":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.83},"#503":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":45970000},"#504":{"kind":"computed","op":"product","terms":[{"ref":"#502"},{"ref":"#503"}],"value":84125100},"#505":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.36},"#506":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":45929000},"#507":{"kind":"computed","op":"product","terms":[{"ref":"#505"},{"ref":"#506"}],"value":62463440.00000001},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#507","weight":-1}],"value":21661659.999999993},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#503","weight":4},{"ref":"#506","weight":-3}],"rule":"unaverage-quarter","value":46093000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#509"}],"rule":"per-share-quarter","value":0.46995552470006274},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.83},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.61},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.89},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.54},"#510":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.61},"#511":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":46285000},"#512":{"kind":"computed","op":"product","terms":[{"ref":"#510"},{"ref":"#511"}],"value":120803850},"#513":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":1.84},"#514":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":46261000},"#515":{"kind":"computed","op":"product","terms":[{"ref":"#513"},{"ref":"#514"}],"value":85120240},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#515","weight":-1}],"value":35683610},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"#511","weight":4},{"ref":"#514","weight":-3}],"rule":"unaverage-quarter","value":46357000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"per-share-quarter","value":0.7697566710529155},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.61},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.47},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2014-04-03","end":"2014-06-30","value":1.27},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-07-02","end":"2014-09-30","value":0.79},"#518":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.71},"#519":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":57088000},"#520":{"kind":"computed","op":"product","terms":[{"ref":"#518"},{"ref":"#519"}],"value":154708480},"#521":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.7},"#522":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":53559000},"#523":{"kind":"computed","op":"product","terms":[{"ref":"#521"},{"ref":"#522"}],"value":91050300},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#523","weight":-1}],"value":63658180},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#519","weight":4},{"ref":"#522","weight":-3}],"rule":"unaverage-quarter","value":67675000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"per-share-quarter","value":0.9406454377539711},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.71},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.07},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1.22},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.74},"#526":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":4.29},"#527":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":67020000},"#528":{"kind":"computed","op":"product","terms":[{"ref":"#526"},{"ref":"#527"}],"value":287515800},"#529":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":3.03},"#530":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":67470000},"#531":{"kind":"computed","op":"product","terms":[{"ref":"#529"},{"ref":"#530"}],"value":204434100},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#531","weight":-1}],"value":83081700},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#527","weight":4},{"ref":"#530","weight":-3}],"rule":"unaverage-quarter","value":65670000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"per-share-quarter","value":1.2651393330287803},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":4.29},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.69},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":1.9},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":2.49},"#534":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":6.63},"#535":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":63861000},"#536":{"kind":"computed","op":"product","terms":[{"ref":"#534"},{"ref":"#535"}],"value":423398430},"#537":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":5.08},"#538":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":63967000},"#539":{"kind":"computed","op":"product","terms":[{"ref":"#537"},{"ref":"#538"}],"value":324952360},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#539","weight":-1}],"value":98446070},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"#535","weight":4},{"ref":"#538","weight":-3}],"rule":"unaverage-quarter","value":63543000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"per-share-quarter","value":1.5492826904615773},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":6.63},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.67},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":2.25},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":2.39},"#542":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":11.25},"#543":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":63200000},"#544":{"kind":"computed","op":"product","terms":[{"ref":"#542"},{"ref":"#543"}],"value":711000000},"#545":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":5.3},"#546":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":63218000},"#547":{"kind":"computed","op":"product","terms":[{"ref":"#545"},{"ref":"#546"}],"value":335055400},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#547","weight":-1}],"value":375944600},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#543","weight":4},{"ref":"#546","weight":-3}],"rule":"unaverage-quarter","value":63146000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#549"}],"rule":"per-share-quarter","value":5.953577423748139},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":11.25},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.16},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":2.92},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":2.85},"#550":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":7.43},"#551":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":63100000},"#552":{"kind":"computed","op":"product","terms":[{"ref":"#550"},{"ref":"#551"}],"value":468833000},"#553":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":5.93},"#554":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":63224000},"#555":{"kind":"computed","op":"product","terms":[{"ref":"#553"},{"ref":"#554"}],"value":374918320},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#555","weight":-1}],"value":93914680},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#551","weight":4},{"ref":"#554","weight":-3}],"rule":"unaverage-quarter","value":62728000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"rule":"per-share-quarter","value":1.497173192194873},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":7.43},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.68},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":3.01},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":3.96},"#558":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":9.74},"#559":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62700000},"#560":{"kind":"computed","op":"product","terms":[{"ref":"#558"},{"ref":"#559"}],"value":610698000},"#561":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":7.65},"#562":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":62700000},"#563":{"kind":"computed","op":"product","terms":[{"ref":"#561"},{"ref":"#562"}],"value":479655000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#563","weight":-1}],"value":131043000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#559","weight":4},{"ref":"#562","weight":-3}],"rule":"unaverage-quarter","value":62700000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#565"}],"rule":"per-share-quarter","value":2.09},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":9.74},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.41},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":3.49},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":4.71},"#566":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":11.54},"#567":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":62400000},"#568":{"kind":"computed","op":"product","terms":[{"ref":"#566"},{"ref":"#567"}],"value":720096000},"#569":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":8.61},"#570":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":62400000},"#571":{"kind":"computed","op":"product","terms":[{"ref":"#569"},{"ref":"#570"}],"value":537264000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#571","weight":-1}],"value":182832000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#567","weight":4},{"ref":"#570","weight":-3}],"rule":"unaverage-quarter","value":62400000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"rule":"per-share-quarter","value":2.93},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":11.54},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.04},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":3.61},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":4.07},"#574":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":11.22},"#575":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":62600000},"#576":{"kind":"computed","op":"product","terms":[{"ref":"#574"},{"ref":"#575"}],"value":702372000},"#577":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":8.72},"#578":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":62600000},"#579":{"kind":"computed","op":"product","terms":[{"ref":"#577"},{"ref":"#578"}],"value":545872000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#579","weight":-1}],"value":156500000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#575","weight":4},{"ref":"#578","weight":-3}],"rule":"unaverage-quarter","value":62600000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"per-share-quarter","value":2.5},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":11.22},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.34},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":5.86},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":4.73},"#582":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":13.87},"#583":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":62500000},"#584":{"kind":"computed","op":"product","terms":[{"ref":"#582"},{"ref":"#583"}],"value":866875000},"#585":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":10.92},"#586":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":62500000},"#587":{"kind":"computed","op":"product","terms":[{"ref":"#585"},{"ref":"#586"}],"value":682500000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#587","weight":-1}],"value":184375000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#583","weight":4},{"ref":"#586","weight":-3}],"rule":"unaverage-quarter","value":62500000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"rule":"per-share-quarter","value":2.95},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":13.87},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.95},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":5.61},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":6.72},"#590":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":18.82},"#591":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":62100000},"#592":{"kind":"computed","op":"product","terms":[{"ref":"#590"},{"ref":"#591"}],"value":1168722000},"#593":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":14.27},"#594":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":62100000},"#595":{"kind":"computed","op":"product","terms":[{"ref":"#593"},{"ref":"#594"}],"value":886167000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#595","weight":-1}],"value":282555000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#591","weight":4},{"ref":"#594","weight":-3}],"rule":"unaverage-quarter","value":62100000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#597"}],"rule":"per-share-quarter","value":4.55},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":18.82},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":16.87},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":4.76},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":5.91},"#598":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":32.41},"#599":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":61600000},"#600":{"kind":"computed","op":"product","terms":[{"ref":"#598"},{"ref":"#599"}],"value":1996455999.9999998},"#601":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":27.6},"#602":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":61600000},"#603":{"kind":"computed","op":"product","terms":[{"ref":"#601"},{"ref":"#602"}],"value":1700160000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#603","weight":-1}],"value":296295999.99999976},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#599","weight":4},{"ref":"#602","weight":-3}],"rule":"unaverage-quarter","value":61600000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#605"}],"rule":"per-share-quarter","value":4.809999999999996},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":32.41},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.9},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":5.43},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":6.85},"#606":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":18.77},"#607":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":60600000},"#608":{"kind":"computed","op":"product","terms":[{"ref":"#606"},{"ref":"#607"}],"value":1137462000},"#609":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":14.15},"#610":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":60600000},"#611":{"kind":"computed","op":"product","terms":[{"ref":"#609"},{"ref":"#610"}],"value":857490000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#611","weight":-1}],"value":279972000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#607","weight":4},{"ref":"#610","weight":-3}],"rule":"unaverage-quarter","value":60600000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"rule":"per-share-quarter","value":4.62},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":18.77},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":25.06},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":4.17},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-06-30","value":133380000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2009-09-30","value":193835000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-12-31","value":263591000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-12-31","value":263591000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-03-31","value":221043000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-06-30","value":32095000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-09-30","value":60499000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-12-31","value":70323000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-12-31","value":70323000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-03-31","value":176829000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-06-30","value":26099000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-09-30","value":56840000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-12-31","value":26022000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-12-31","value":26022000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-03-31","value":44950000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-06-30","value":41393000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-09-30","value":35421000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-12-31","value":25394000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-12-31","value":25394000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-03-31","value":37260000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2013-06-30","value":43712000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-09-30","value":57241000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-12-31","value":42437000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-12-31","value":42437000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2014-03-31","value":35801000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2014-06-30","value":34329000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-09-30","value":73597000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-12-31","value":108651000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-12-31","value":108651000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2015-03-31","value":56366000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-06-30","value":44169000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-09-30","value":436429000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-12-31","value":168409000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-12-31","value":168409000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-03-31","value":28596000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-06-30","value":28596000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-09-30","value":60684000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2016-12-31","value":50038000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2016-12-31","value":50038000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-03-31","value":55418000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-06-30","value":36722000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-09-30","value":35219000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":1446364000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":1446364000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-03-31","value":1422373000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":33779000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":53961000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-01-01","value":44900000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-01-01","value":44900000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-03-31","value":37357000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-06-30","value":53595000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-09-30","value":49100000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-01-01","value":21000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-01-01","value":21000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-03-31","value":424000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-06-30","value":70100000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-09-30","value":116600000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":207300000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":207300000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-03-31","value":313900000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-06-30","value":53100000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-09-30","value":2381400000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":258400000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":258400000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-03-31","value":189600000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-06-30","value":772100000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-09-30","value":135700000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2022-12-31","value":358000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2022-12-31","value":358000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-03-31","value":229400000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-06-30","value":421500000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-09-30","value":647600000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-12-31","value":1272000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-12-31","value":1272000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-03-31","value":2648000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-06-30","value":109000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-09-30","value":52000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":670000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":670000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2025-03-31","value":101000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2025-06-30","value":225000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2025-09-30","value":57000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-12-31","value":67000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-12-31","value":67000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2026-03-31","value":273000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2026-06-30","value":112000000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2009-06-30","value":802123000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2009-09-30","value":844966000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":856860000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":856860000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-03-31","value":854711000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2010-06-30","value":708466000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2010-09-30","value":732116000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":696211000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":696211000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2011-03-31","value":840361000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2011-06-30","value":745568000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2011-09-30","value":767416000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":657850000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":657850000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-03-31","value":701944000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-06-30","value":760331000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-09-30","value":785107000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2012-12-31","value":700401000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2012-12-31","value":700401000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":715733000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":806485000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":845669000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2013-12-31","value":755366000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2013-12-31","value":755366000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":758214000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2014-06-30","value":876701000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":1212798000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1044178000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1044178000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":1045829000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":1530122000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":1515805000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-12-31","value":1081635000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-12-31","value":1081635000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":998315000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":1121929000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":1191525000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":1086385000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":1086385000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":1123242000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":1244297000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2017-09-30","value":1277989000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2631160000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2631160000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":2601930000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":1457153000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":1454808000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1365800000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1365800000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":1370111000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":1533121000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":1578398000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":1426700000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":1426700000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":1833000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":1587100000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":1652800000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1668300000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":1668300000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":1675700000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":1616300000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":4000700000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":2025600000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":2025600000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":1987500000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":2760300000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":2847300000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":2876900000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":2876900000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":2812700000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":3192300000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":2817400000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":3919000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":3919000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":4518000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":2229000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":2319000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2449000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2449000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2025-03-31","value":2103000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2025-06-30","value":2393000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2025-09-30","value":3423000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-12-31","value":3193000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-12-31","value":3193000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2026-03-31","value":2356000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2026-06-30","value":2446000000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":3255257000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2009-06-30","value":3207193000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2009-09-30","value":3232681000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":3239283000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":3239283000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-03-31","value":3244902000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-06-30","value":3096392000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-09-30","value":3115783000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2010-12-31","value":3074743000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2010-12-31","value":3074743000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2011-03-31","value":3208606000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-06-30","value":3148919000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2011-09-30","value":3158558000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-12-31","value":3147822000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-12-31","value":3147822000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-03-31","value":3182117000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-06-30","value":3226533000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-09-30","value":3243204000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-12-31","value":3160926000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-12-31","value":3160926000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-03-31","value":3154775000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-06-30","value":3231119000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-09-30","value":3337105000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-12-31","value":3185005000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-12-31","value":3185005000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2014-06-30","value":3356043000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-09-30","value":7338858000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-12-31","value":7214517000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-12-31","value":7214517000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-03-31","value":7177319000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-06-30","value":7260397000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-09-30","value":7308434000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-12-31","value":6957611000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-12-31","value":6957611000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-03-31","value":7058287000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-06-30","value":7233305000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-09-30","value":7373201000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":7300905000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":7300905000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-03-31","value":7393791000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-06-30","value":7515860000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2017-09-30","value":7566785000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":8992500000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":8992500000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-03-31","value":8948050000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":9596752000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":9588171000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":9551400000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":9551400000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-03-31","value":10048407000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-06-30","value":10163657000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-09-30","value":10223485000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":10131600000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":10131600000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-03-31","value":10503400000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-06-30","value":10226600000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-09-30","value":10435400000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":10580800000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":10580800000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-03-31","value":10659300000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":11223100000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":13786200000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":14393000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":14393000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":14241500000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":14542800000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-09-30","value":14729700000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":14993600000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":14993600000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2023-03-31","value":15125000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":15246200000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":14917800000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":15125000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":15125000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-03-31","value":16240000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-06-30","value":16333000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-09-30","value":16469000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":18170000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":18170000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2025-03-31","value":17724000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2025-06-30","value":18070000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2025-09-30","value":18653000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-12-31","value":18711000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-12-31","value":18711000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2026-03-31","value":20497000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2026-06-30","value":21305000000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2009-06-30","value":389064000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2009-09-30","value":394785000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":373553000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":373553000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-03-31","value":395346000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2010-06-30","value":414626000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2010-09-30","value":426835000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":385493000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":385493000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2011-03-31","value":158762000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2011-06-30","value":262898000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2011-09-30","value":197746000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":173712000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":173712000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-03-31","value":185371000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-06-30","value":199066000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-09-30","value":217109000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2012-12-31","value":173335000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2012-12-31","value":173335000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":168690000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":192533000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":226432000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2013-12-31","value":210549000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2013-12-31","value":210549000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":193758000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2014-06-30","value":244725000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":436998000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":396648000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":396648000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":343022000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":363301000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":574859000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-12-31","value":366658000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-12-31","value":366658000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":492131000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":601604000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":604909000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":546588000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":546588000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":631558000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":534325000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2017-09-30","value":468503000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":694216000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":694216000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":650979000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":709133000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":772686000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":786700000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":786700000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":757637000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":822216000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":688982000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":838500000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":838500000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":1075600000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":595300000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":506200000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":499300000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":499300000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":448800000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":758000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":601200000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":752600000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":752600000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":712900000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":761400000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":1419700000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1445600000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1445600000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":1328000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":1442400000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":1141100000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":1170000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":1170000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":1429000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":1196000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":993000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":1002000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":1002000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2025-03-31","value":935000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2025-06-30","value":1019000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2025-09-30","value":1154000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-12-31","value":895000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-12-31","value":895000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2026-03-31","value":1034000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2026-06-30","value":1739000000},"totalLiabilities@2009Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2009-06-30","value":1905650000},"totalLiabilities@2009Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2009-09-30","value":1880705000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":1832872000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":1832872000},"totalLiabilities@2010Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2010-03-31","value":1872007000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2010-06-30","value":1679595000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2010-09-30","value":1658555000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-12-31","value":1606484000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2010-12-31","value":1606484000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2011-03-31","value":1773860000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2011-06-30","value":1698320000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2011-09-30","value":1673007000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":1698958000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":1698958000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2012-03-31","value":1783835000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2012-06-30","value":1809729000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2012-09-30","value":1773183000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2012-12-31","value":1710627000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2012-12-31","value":1710627000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-03-31","value":1744718000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-06-30","value":1790452000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-09-30","value":1838222000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2013-12-31","value":1684907000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2013-12-31","value":1684907000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-03-31","value":1710964000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2014-06-30","value":1789044000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-09-30","value":2963245000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-12-31","value":2867006000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-12-31","value":2867006000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-03-31","value":2835136000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-06-30","value":2949964000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-09-30","value":3055854000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-12-31","value":2897434000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-12-31","value":2897434000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2016-03-31","value":3112651000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-06-30","value":3216805000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2016-09-30","value":3214803000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-12-31","value":3158315000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-12-31","value":3158315000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-03-31","value":3317837000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2017-06-30","value":3315329000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2017-09-30","value":3232803000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":4310034000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":4310034000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2018-03-31","value":4268220000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":4741282000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-09-30","value":4645843000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":4602000000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":4602000000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-03-31","value":5072911000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-06-30","value":5066387000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-09-30","value":4919047000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-12-31","value":4778300000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-12-31","value":4778300000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-03-31","value":5204000000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-06-30","value":4733000000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-09-30","value":4676500000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":4687500000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":4687500000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-03-31","value":4732600000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-06-30","value":5094900000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-09-30","value":7428000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":7855400000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":7855400000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-03-31","value":7810400000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-06-30","value":7770700000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-09-30","value":7791900000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":7820800000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":7820800000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-03-31","value":7713400000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-06-30","value":7822800000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-09-30","value":7113000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":7089000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":7089000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-03-31","value":7363000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-06-30","value":7493000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-09-30","value":7298000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":8714000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":8714000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2025-03-31","value":8640000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2025-06-30","value":8704000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2025-09-30","value":8915000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-12-31","value":8677000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-12-31","value":8677000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2026-03-31","value":9200000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2026-06-30","value":9757000000},"#614":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2009-06-30","value":1048729000},"#615":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2009-06-30","value":233229000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615"}],"rule":"component-sum","value":1281958000},"#616":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2009-09-30","value":1038873000},"#617":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2009-09-30","value":226025000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617"}],"rule":"component-sum","value":1264898000},"#618":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2009-12-31","value":1023492000},"#619":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":226119000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619"}],"rule":"component-sum","value":1249611000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619"}],"rule":"component-sum","value":1249611000},"#620":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2010-03-31","value":1029606000},"#621":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2010-03-31","value":219583000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621"}],"rule":"component-sum","value":1249189000},"#622":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2010-06-30","value":811938000},"#623":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2010-06-30","value":244147000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623"}],"rule":"component-sum","value":1056085000},"#624":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2010-09-30","value":785706000},"#625":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2010-09-30","value":245423000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625"}],"rule":"component-sum","value":1031129000},"#626":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2010-12-31","value":782045000},"#627":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":248714000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":1030759000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":1030759000},"#628":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2011-03-31","value":1161518000},"#629":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2011-03-31","value":7101000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629"}],"rule":"component-sum","value":1168619000},"#630":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2011-06-30","value":978956000},"#631":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2011-06-30","value":106959000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631"}],"rule":"component-sum","value":1085915000},"#632":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2011-09-30","value":1038335000},"#633":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2011-09-30","value":7150000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":1045485000},"#634":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1052902000},"#635":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":7182000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635"}],"rule":"component-sum","value":1060084000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635"}],"rule":"component-sum","value":1060084000},"#636":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2012-03-31","value":1127178000},"#637":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2012-03-31","value":7650000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637"}],"rule":"component-sum","value":1134828000},"#638":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2012-06-30","value":1137076000},"#639":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2012-06-30","value":7171000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639"}],"rule":"component-sum","value":1144247000},"#640":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2012-09-30","value":1092117000},"#641":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2012-09-30","value":6671000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"}],"rule":"component-sum","value":1098788000},"#642":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2012-12-31","value":1042183000},"#643":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2012-12-31","value":5676000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643"}],"rule":"component-sum","value":1047859000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643"}],"rule":"component-sum","value":1047859000},"#644":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2013-03-31","value":1072850000},"#645":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2013-03-31","value":5677000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645"}],"rule":"component-sum","value":1078527000},"#646":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2013-06-30","value":1087150000},"#647":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2013-06-30","value":6169000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#647"}],"rule":"component-sum","value":1093319000},"#648":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2013-09-30","value":1107192000},"#649":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":6169000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649"}],"rule":"component-sum","value":1113361000},"#650":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2013-12-31","value":1018518000},"#651":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2013-12-31","value":12403000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651"}],"rule":"component-sum","value":1030921000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651"}],"rule":"component-sum","value":1030921000},"#652":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2014-03-31","value":1055541000},"#653":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":12403000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653"}],"rule":"component-sum","value":1067944000},"#654":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2014-06-30","value":1072397000},"#655":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2014-06-30","value":12404000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655"}],"rule":"component-sum","value":1084801000},"#656":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2014-09-30","value":1603944000},"#657":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":14331000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657"}],"rule":"component-sum","value":1618275000},"#658":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1571059000},"#659":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":14336000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659"}],"rule":"component-sum","value":1585395000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659"}],"rule":"component-sum","value":1585395000},"#660":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-03-31","value":1562190000},"#661":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":13873000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661"}],"rule":"component-sum","value":1576063000},"#662":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-06-30","value":1637905000},"#663":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":15433000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663"}],"rule":"component-sum","value":1653338000},"#664":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-09-30","value":1553768000},"#665":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":147003000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665"}],"rule":"component-sum","value":1700771000},"#666":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2015-12-31","value":1550061000},"#667":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2015-12-31","value":18713000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667"}],"rule":"component-sum","value":1568774000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667"}],"rule":"component-sum","value":1568774000},"#668":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-03-31","value":1575327000},"#669":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":177430000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669"}],"rule":"component-sum","value":1752757000},"#670":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-06-30","value":1541062000},"#671":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":238155000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671"}],"rule":"component-sum","value":1779217000},"#672":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2016-09-30","value":1536810000},"#673":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":228025000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673"}],"rule":"component-sum","value":1764835000},"#674":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-12-31","value":1506153000},"#675":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":180036000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675"}],"rule":"component-sum","value":1686189000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675"}],"rule":"component-sum","value":1686189000},"#676":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-03-31","value":1556246000},"#677":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":290048000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677"}],"rule":"component-sum","value":1846294000},"#678":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2017-06-30","value":1641944000},"#679":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2017-06-30","value":140037000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679"}],"rule":"component-sum","value":1781981000},"#680":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2017-09-30","value":1642502000},"#681":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2017-09-30","value":80038000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681"}],"rule":"component-sum","value":1722540000},"#682":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2727294000},"#683":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":299909000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683"}],"rule":"component-sum","value":3027203000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683"}],"rule":"component-sum","value":3027203000},"#684":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2018-03-31","value":2728102000},"#685":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":300006000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685"}],"rule":"component-sum","value":3028108000},"#686":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-06-30","value":2898876000},"#687":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":320046000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687"}],"rule":"component-sum","value":3218922000},"#688":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-09-30","value":2829657000},"#689":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":380041000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689"}],"rule":"component-sum","value":3209698000},"#690":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":2730400000},"#691":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":390000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691"}],"rule":"component-sum","value":3120400000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691"}],"rule":"component-sum","value":3120400000},"#692":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-03-31","value":2801228000},"#693":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":360056000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693"}],"rule":"component-sum","value":3161284000},"#694":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-06-30","value":2732018000},"#695":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":385043000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695"}],"rule":"component-sum","value":3117061000},"#696":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-09-30","value":2732815000},"#697":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":190044000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697"}],"rule":"component-sum","value":2922859000},"#698":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2019-12-31","value":2433600000},"#699":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":340000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699"}],"rule":"component-sum","value":2773600000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699"}],"rule":"component-sum","value":2773600000},"#700":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-03-31","value":2623900000},"#701":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":639900000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701"}],"rule":"component-sum","value":3263800000},"#702":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-06-30","value":2624500000},"#703":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":130000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703"}],"rule":"component-sum","value":2754500000},"#704":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2020-09-30","value":2625200000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":2625200000},"#705":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2020-12-31","value":2625800000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":2625800000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":2625800000},"#706":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-03-31","value":2626500000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":2626500000},"#707":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-06-30","value":2627200000},"#708":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":240100000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708"}],"rule":"component-sum","value":2867300000},"#709":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-09-30","value":5099400000},"#710":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":20100000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710"}],"rule":"component-sum","value":5119500000},"#711":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-12-31","value":5100800000},"#712":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":100000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712"}],"rule":"component-sum","value":5100900000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712"}],"rule":"component-sum","value":5100900000},"#713":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-03-31","value":5102300000},"#714":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":100000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714"}],"rule":"component-sum","value":5102400000},"#715":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-06-30","value":5044300000},"#716":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":0},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716"}],"rule":"component-sum","value":5044300000},"#717":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-09-30","value":4339900000},"#718":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":698700000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718"}],"rule":"component-sum","value":5038600000},"#719":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-12-31","value":4340900000},"#720":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":699100000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720"}],"rule":"component-sum","value":5040000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720"}],"rule":"component-sum","value":5040000000},"#721":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-03-31","value":4342000000},"#722":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":699600000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722"}],"rule":"component-sum","value":5041600000},"#723":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-06-30","value":4343100000},"#724":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":700000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724"}],"rule":"component-sum","value":5043100000},"#725":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2023-09-30","value":3944700000},"#726":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":399500000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726"}],"rule":"component-sum","value":4344200000},"#727":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-12-31","value":3946000000},"#728":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":400000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":4346000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":4346000000},"#729":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-03-31","value":3947000000},"#730":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":400000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730"}],"rule":"component-sum","value":4347000000},"#731":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-06-30","value":3947000000},"#732":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":400000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732"}],"rule":"component-sum","value":4347000000},"#733":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2024-09-30","value":3948000000},"#734":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":95000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734"}],"rule":"component-sum","value":4043000000},"#735":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":5288000000},"#736":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":125000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736"}],"rule":"component-sum","value":5413000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736"}],"rule":"component-sum","value":5413000000},"#737":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2025-03-31","value":5289000000},"#738":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2025-03-31","value":125000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":5414000000},"#739":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2025-06-30","value":5291000000},"#740":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2025-06-30","value":125000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740"}],"rule":"component-sum","value":5416000000},"#741":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2025-09-30","value":5292000000},"#742":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2025-09-30","value":230000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742"}],"rule":"component-sum","value":5522000000},"#743":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2025-12-31","value":5293000000},"#744":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2025-12-31","value":30000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744"}],"rule":"component-sum","value":5323000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744"}],"rule":"component-sum","value":5323000000},"#745":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2026-03-31","value":5294000000},"#746":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2026-03-31","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746"}],"rule":"component-sum","value":5294000000},"#747":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2026-06-30","value":5091000000},"#748":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2026-06-30","value":860000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":5951000000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2009-06-30","value":1301543000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2009-09-30","value":1351976000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2009-12-31","value":1406411000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2009-12-31","value":1406411000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2010-03-31","value":1372895000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2010-06-30","value":1416797000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-09-30","value":1457228000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2010-12-31","value":1468259000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2010-12-31","value":1468259000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-03-31","value":1434746000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2011-06-30","value":1450599000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2011-09-30","value":1485551000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2011-12-31","value":1448864000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2011-12-31","value":1448864000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2012-03-31","value":1398282000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-06-30","value":1416804000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-09-30","value":1470021000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2012-12-31","value":1450299000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2012-12-31","value":1450299000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-03-31","value":1410057000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-06-30","value":1440667000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-09-30","value":1498883000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-12-31","value":1574919000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-12-31","value":1574919000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-03-31","value":1544293000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2014-06-30","value":1566999000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-09-30","value":4375613000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2014-12-31","value":4352748000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2014-12-31","value":4352748000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2015-03-31","value":4342183000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-06-30","value":4310433000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-09-30","value":4252580000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":4060177000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":4060177000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-03-31","value":3945636000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-06-30","value":4016500000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-09-30","value":4158398000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2016-12-31","value":4142600000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2016-12-31","value":4142600000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-03-31","value":4075954000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-06-30","value":4200531000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-09-30","value":4333982000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2017-12-31","value":4682500000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2017-12-31","value":4682500000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-03-31","value":4679830000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-06-30","value":4855470000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-09-30","value":4942328000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2018-12-31","value":4949400000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2018-12-31","value":4949400000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2019-03-31","value":4975500000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-06-30","value":5097300000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-09-30","value":5304400000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2019-12-31","value":5353300000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2019-12-31","value":5353300000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2020-03-31","value":5299400000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-06-30","value":5493600000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-09-30","value":5758900000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2020-12-31","value":5893300000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2020-12-31","value":5893300000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-03-31","value":5926700000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-06-30","value":6128200000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-09-30","value":6358200000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2021-12-31","value":6537000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2021-12-31","value":6537000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2022-03-31","value":6431000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-06-30","value":6772100000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-09-30","value":6937800000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":7173000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2022-12-31","value":7173000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-03-31","value":7177000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-06-30","value":7424000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-09-30","value":7805000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":8036000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":8036000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2024-03-31","value":8877000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2024-06-30","value":8840000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2024-09-30","value":9171000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-12-31","value":9456000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-12-31","value":9456000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2025-03-31","value":9084000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2025-06-30","value":9366000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2025-09-30","value":9738000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2025-12-31","value":10034000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2025-12-31","value":10034000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2026-03-31","value":11297000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2026-06-30","value":11548000000},"#749":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":234598000},"#750":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":116658000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":117940000},"#751":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":318368000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":83770000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":318368000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":27121000},"#752":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":86275000},"#753":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":27121000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":59154000},"#754":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":202611000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":116336000},"#755":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":269808000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":67197000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":269808000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":21326000},"#756":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":56676000},"#757":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":21326000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":35350000},"#758":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":179870000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":123194000},"#759":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":259094000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":79224000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":259094000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4319000},"#760":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":27669000},"#761":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4319000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":31988000},"#762":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":122044000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":94375000},"#763":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":222689000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":100645000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":222689000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18575000},"#764":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":48472000},"#765":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18575000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#765","weight":-1}],"rule":"quarter-from-ytd","value":29897000},"#766":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":165645000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":117173000},"#767":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":308951000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":143306000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":308951000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6612000},"#768":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":70363000},"#769":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6612000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":63751000},"#770":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":201628000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":131265000},"#771":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":385875000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":184247000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":385875000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35125000},"#772":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":127069000},"#773":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35125000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":91944000},"#774":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":319579000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":192510000},"#775":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":580600000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":261021000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":580600000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":68312000},"#776":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":209844000},"#777":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":68312000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":141532000},"#778":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":421713000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":211869000},"#779":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":688940000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":267227000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":688940000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":73865000},"#780":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":229323000},"#781":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":73865000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":155458000},"#782":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":418122000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":188799000},"#783":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":657600000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#782","weight":-1}],"rule":"quarter-from-ytd","value":239478000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":657600000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":105012000},"#784":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":238033000},"#785":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":105012000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":133021000},"#786":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":441538000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":203505000},"#787":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":705100000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":263562000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":705100000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":117900000},"#788":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":333700000},"#789":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":117900000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#789","weight":-1}],"rule":"quarter-from-ytd","value":215800000},"#790":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":649800000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":316100000},"#791":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":966100000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#790","weight":-1}],"rule":"quarter-from-ytd","value":316300000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":966100000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":106700000},"#792":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":373200000},"#793":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":106700000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":266500000},"#794":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":684000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":310800000},"#795":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1050100000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":366100000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1050100000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":191900000},"#796":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":441200000},"#797":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":191900000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#797","weight":-1}],"rule":"quarter-from-ytd","value":249300000},"#798":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":780300000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":339100000},"#799":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1137700000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":357400000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1137700000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":169900000},"#800":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":286200000},"#801":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":169900000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":116300000},"#802":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":560700000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":274500000},"#803":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":991000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":430300000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":991000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161000000},"#804":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":519000000},"#805":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":358000000},"#806":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":973000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":454000000},"#807":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1528000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":555000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1528000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":172000000},"#808":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":173000000},"#809":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":172000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"#810":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":773000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":600000000},"#811":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1459000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":686000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1459000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":218000000},"#812":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":605000000},"#813":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":218000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":387000000},"#814":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1156000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":551000000},"#815":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1785000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":629000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1785000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":227000000},"#816":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":339000000},"#817":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":227000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":112000000},"#818":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":100493000},"#819":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":74750000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":25743000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":25743000},"#821":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":139230000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":38737000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":38737000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#821"}],"rule":"component-sum","value":139230000},"#823":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":25021000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#823"}],"rule":"component-sum","value":25021000},"#824":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":68554000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":43533000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#825"}],"rule":"component-sum","value":43533000},"#826":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":110024000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":41470000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":41470000},"#828":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":135916000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":25892000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#829"}],"rule":"component-sum","value":25892000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#828"}],"rule":"component-sum","value":135916000},"#830":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":30674000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#830"}],"rule":"component-sum","value":30674000},"#831":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":58728000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":28054000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#832"}],"rule":"component-sum","value":28054000},"#833":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":93518000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":34790000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":34790000},"#835":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":155363000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":61845000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":61845000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#835"}],"rule":"component-sum","value":155363000},"#837":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":37518000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#837"}],"rule":"component-sum","value":37518000},"#838":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":66251000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":28733000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":28733000},"#840":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":105941000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":39690000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#841"}],"rule":"component-sum","value":39690000},"#842":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":151023000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":45082000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#843"}],"rule":"component-sum","value":45082000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#842"}],"rule":"component-sum","value":151023000},"#844":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21880000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#844"}],"rule":"component-sum","value":21880000},"#845":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":50002000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":28122000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#846"}],"rule":"component-sum","value":28122000},"#847":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":102342000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":52340000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#848"}],"rule":"component-sum","value":52340000},"#849":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":155233000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":52891000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#850"}],"rule":"component-sum","value":52891000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#849"}],"rule":"component-sum","value":155233000},"#851":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":36913000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#851"}],"rule":"component-sum","value":36913000},"#852":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":84737000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#851","weight":-1}],"rule":"quarter-from-ytd","value":47824000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#853"}],"rule":"component-sum","value":47824000},"#854":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":138570000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":53833000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#855"}],"rule":"component-sum","value":53833000},"#856":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":232183000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":93613000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#857"}],"rule":"component-sum","value":93613000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#856"}],"rule":"component-sum","value":232183000},"#858":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":56085000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#858"}],"rule":"component-sum","value":56085000},"#859":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":127990000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":71905000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#860"}],"rule":"component-sum","value":71905000},"#861":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":212447000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":84457000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#862"}],"rule":"component-sum","value":84457000},"#863":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":318232000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#861","weight":-1}],"rule":"quarter-from-ytd","value":105785000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#864"}],"rule":"component-sum","value":105785000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#863"}],"rule":"component-sum","value":318232000},"#865":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":94228000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#865"}],"rule":"component-sum","value":94228000},"#866":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":210559000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#865","weight":-1}],"rule":"quarter-from-ytd","value":116331000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#867"}],"rule":"component-sum","value":116331000},"#868":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":285481000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":74922000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#869"}],"rule":"component-sum","value":74922000},"#870":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":387267000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"#870"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":101786000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"}],"rule":"component-sum","value":101786000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#870"}],"rule":"component-sum","value":387267000},"#872":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":102095000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#872"}],"rule":"component-sum","value":102095000},"#873":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":216089000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":113994000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#874"}],"rule":"component-sum","value":113994000},"#875":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":308745000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#873","weight":-1}],"rule":"quarter-from-ytd","value":92656000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#876"}],"rule":"component-sum","value":92656000},"#877":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":410300000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#875","weight":-1}],"rule":"quarter-from-ytd","value":101555000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#878"}],"rule":"component-sum","value":101555000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#877"}],"rule":"component-sum","value":410300000},"#879":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":96259000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#879"}],"rule":"component-sum","value":96259000},"#880":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":188270000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"#880"},{"ref":"#879","weight":-1}],"rule":"quarter-from-ytd","value":92011000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#881"}],"rule":"component-sum","value":92011000},"#882":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":262155000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":73885000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#883"}],"rule":"component-sum","value":73885000},"#884":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":376000000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"#884"},{"ref":"#882","weight":-1}],"rule":"quarter-from-ytd","value":113845000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"}],"rule":"component-sum","value":113845000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#884"}],"rule":"component-sum","value":376000000},"#886":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":130100000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#886"}],"rule":"component-sum","value":130100000},"#887":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":207400000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#886","weight":-1}],"rule":"quarter-from-ytd","value":77300000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#888"}],"rule":"component-sum","value":77300000},"#889":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":283000000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#887","weight":-1}],"rule":"quarter-from-ytd","value":75600000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#890"}],"rule":"component-sum","value":75600000},"#891":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":393500000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#889","weight":-1}],"rule":"quarter-from-ytd","value":110500000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#892"}],"rule":"component-sum","value":110500000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#891"}],"rule":"component-sum","value":393500000},"#893":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":104100000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#893"}],"rule":"component-sum","value":104100000},"#894":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":175700000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"#894"},{"ref":"#893","weight":-1}],"rule":"quarter-from-ytd","value":71600000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#895"}],"rule":"component-sum","value":71600000},"#896":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":250800000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#894","weight":-1}],"rule":"quarter-from-ytd","value":75100000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#897"}],"rule":"component-sum","value":75100000},"#898":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":359700000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"#898"},{"ref":"#896","weight":-1}],"rule":"quarter-from-ytd","value":108900000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#899"}],"rule":"component-sum","value":108900000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#898"}],"rule":"component-sum","value":359700000},"#900":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":110300000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#900"}],"rule":"component-sum","value":110300000},"#901":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":213000000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#900","weight":-1}],"rule":"quarter-from-ytd","value":102700000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#902"}],"rule":"component-sum","value":102700000},"#903":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":321300000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"#903"},{"ref":"#901","weight":-1}],"rule":"quarter-from-ytd","value":108300000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#904"}],"rule":"component-sum","value":108300000},"#905":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":423100000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#903","weight":-1}],"rule":"quarter-from-ytd","value":101800000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#906"}],"rule":"component-sum","value":101800000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#905"}],"rule":"component-sum","value":423100000},"#907":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":139800000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#907"}],"rule":"component-sum","value":139800000},"#908":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":220700000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"#908"},{"ref":"#907","weight":-1}],"rule":"quarter-from-ytd","value":80900000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#909"}],"rule":"component-sum","value":80900000},"#910":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":309100000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"#910"},{"ref":"#908","weight":-1}],"rule":"quarter-from-ytd","value":88400000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#911"}],"rule":"component-sum","value":88400000},"#912":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":482000000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"#912"},{"ref":"#910","weight":-1}],"rule":"quarter-from-ytd","value":172900000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#913"}],"rule":"component-sum","value":172900000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#912"}],"rule":"component-sum","value":482000000},"#914":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":174000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#914"}],"rule":"component-sum","value":174000000},"#915":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":293000000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#914","weight":-1}],"rule":"quarter-from-ytd","value":119000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#916"}],"rule":"component-sum","value":119000000},"#917":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":464000000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#915","weight":-1}],"rule":"quarter-from-ytd","value":171000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#918"}],"rule":"component-sum","value":171000000},"#919":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":650000000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#917","weight":-1}],"rule":"quarter-from-ytd","value":186000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#920"}],"rule":"component-sum","value":186000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#919"}],"rule":"component-sum","value":650000000},"#921":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":200000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#921"}],"rule":"component-sum","value":200000000},"#922":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":339000000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"#922"},{"ref":"#921","weight":-1}],"rule":"quarter-from-ytd","value":139000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#923"}],"rule":"component-sum","value":139000000},"#924":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":622000000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"#924"},{"ref":"#922","weight":-1}],"rule":"quarter-from-ytd","value":283000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#925"}],"rule":"component-sum","value":283000000},"#926":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":855000000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"#926"},{"ref":"#924","weight":-1}],"rule":"quarter-from-ytd","value":233000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#927"}],"rule":"component-sum","value":233000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#926"}],"rule":"component-sum","value":855000000},"#928":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":233000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#928"}],"rule":"component-sum","value":233000000},"#929":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":412000000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"#929"},{"ref":"#928","weight":-1}],"rule":"quarter-from-ytd","value":179000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#930"}],"rule":"component-sum","value":179000000},"#931":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":602000000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#929","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#932"}],"rule":"component-sum","value":190000000},"#933":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":807000000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"#933"},{"ref":"#931","weight":-1}],"rule":"quarter-from-ytd","value":205000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#934"}],"rule":"component-sum","value":205000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#933"}],"rule":"component-sum","value":807000000},"#935":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":186000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#935"}],"rule":"component-sum","value":186000000},"#936":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":314000000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"#936"},{"ref":"#935","weight":-1}],"rule":"quarter-from-ytd","value":128000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#937"}],"rule":"component-sum","value":128000000},"#938":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":133276000},"#939":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":87375000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#939","weight":-1}],"rule":"quarter-from-ytd","value":45901000},"#940":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":179391000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#938","weight":-1}],"rule":"quarter-from-ytd","value":46115000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":179391000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":44968000},"#941":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":90500000},"#942":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":44968000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#941"},{"ref":"#942","weight":-1}],"rule":"quarter-from-ytd","value":45532000},"#943":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":135946000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#943"},{"ref":"#941","weight":-1}],"rule":"quarter-from-ytd","value":45446000},"#944":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":181537000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#944"},{"ref":"#943","weight":-1}],"rule":"quarter-from-ytd","value":45591000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":181537000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":43294000},"#945":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":86453000},"#946":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":43294000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#945"},{"ref":"#946","weight":-1}],"rule":"quarter-from-ytd","value":43159000},"#947":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":129673000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#947"},{"ref":"#945","weight":-1}],"rule":"quarter-from-ytd","value":43220000},"#948":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173407000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#948"},{"ref":"#947","weight":-1}],"rule":"quarter-from-ytd","value":43734000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173407000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44398000},"#949":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":88735000},"#950":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44398000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#949"},{"ref":"#950","weight":-1}],"rule":"quarter-from-ytd","value":44337000},"#951":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":132985000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#951"},{"ref":"#949","weight":-1}],"rule":"quarter-from-ytd","value":44250000},"#952":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":177211000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#951","weight":-1}],"rule":"quarter-from-ytd","value":44226000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":177211000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":43043000},"#953":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":85992000},"#954":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":43043000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#953"},{"ref":"#954","weight":-1}],"rule":"quarter-from-ytd","value":42949000},"#955":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":130097000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#955"},{"ref":"#953","weight":-1}],"rule":"quarter-from-ytd","value":44105000},"#956":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":173761000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#955","weight":-1}],"rule":"quarter-from-ytd","value":43664000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":173761000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":42466000},"#957":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":86147000},"#958":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":42466000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#957"},{"ref":"#958","weight":-1}],"rule":"quarter-from-ytd","value":43681000},"#959":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":154079000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#959"},{"ref":"#957","weight":-1}],"rule":"quarter-from-ytd","value":67932000},"#960":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":222746000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#959","weight":-1}],"rule":"quarter-from-ytd","value":68667000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":222746000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67268000},"#961":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":134958000},"#962":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67268000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#961"},{"ref":"#962","weight":-1}],"rule":"quarter-from-ytd","value":67690000},"#963":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":199935000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#963"},{"ref":"#961","weight":-1}],"rule":"quarter-from-ytd","value":64977000},"#964":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":263587000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#963","weight":-1}],"rule":"quarter-from-ytd","value":63652000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":263587000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":68410000},"#965":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":139617000},"#966":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":68410000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#965"},{"ref":"#966","weight":-1}],"rule":"quarter-from-ytd","value":71207000},"#967":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":211997000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#967"},{"ref":"#965","weight":-1}],"rule":"quarter-from-ytd","value":72380000},"#968":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":285253000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#967","weight":-1}],"rule":"quarter-from-ytd","value":73256000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":285253000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":70376000},"#969":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":146102000},"#970":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":70376000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#969"},{"ref":"#970","weight":-1}],"rule":"quarter-from-ytd","value":75726000},"#971":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":221418000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#971"},{"ref":"#969","weight":-1}],"rule":"quarter-from-ytd","value":75316000},"#972":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":297200000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#971","weight":-1}],"rule":"quarter-from-ytd","value":75782000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":297200000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":76821000},"#973":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":163545000},"#974":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":76821000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#973"},{"ref":"#974","weight":-1}],"rule":"quarter-from-ytd","value":86724000},"#975":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":253200000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#975"},{"ref":"#973","weight":-1}],"rule":"quarter-from-ytd","value":89655000},"#976":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":344000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#976"},{"ref":"#975","weight":-1}],"rule":"quarter-from-ytd","value":90800000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":344000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":89200000},"#977":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":182000000},"#978":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":89200000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#977"},{"ref":"#978","weight":-1}],"rule":"quarter-from-ytd","value":92800000},"#979":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":277000000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#979"},{"ref":"#977","weight":-1}],"rule":"quarter-from-ytd","value":95000000},"#980":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":371500000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#979","weight":-1}],"rule":"quarter-from-ytd","value":94500000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":371500000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":95000000},"#981":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":193400000},"#982":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":95000000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#981"},{"ref":"#982","weight":-1}],"rule":"quarter-from-ytd","value":98400000},"#983":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":292200000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#983"},{"ref":"#981","weight":-1}],"rule":"quarter-from-ytd","value":98800000},"#984":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":393500000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#984"},{"ref":"#983","weight":-1}],"rule":"quarter-from-ytd","value":101300000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":393500000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":98600000},"#985":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":206500000},"#986":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":98600000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#985"},{"ref":"#986","weight":-1}],"rule":"quarter-from-ytd","value":107900000},"#987":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":320000000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#987"},{"ref":"#985","weight":-1}],"rule":"quarter-from-ytd","value":113500000},"#988":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":451700000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#988"},{"ref":"#987","weight":-1}],"rule":"quarter-from-ytd","value":131700000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":451700000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":128200000},"#989":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":256600000},"#990":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":128200000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#989"},{"ref":"#990","weight":-1}],"rule":"quarter-from-ytd","value":128400000},"#991":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":380300000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#991"},{"ref":"#989","weight":-1}],"rule":"quarter-from-ytd","value":123700000},"#992":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":506000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#992"},{"ref":"#991","weight":-1}],"rule":"quarter-from-ytd","value":125700000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":506000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":124000000},"#993":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":253000000},"#994":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":124000000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#993"},{"ref":"#994","weight":-1}],"rule":"quarter-from-ytd","value":129000000},"#995":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":385000000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#995"},{"ref":"#993","weight":-1}],"rule":"quarter-from-ytd","value":132000000},"#996":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":513000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#996"},{"ref":"#995","weight":-1}],"rule":"quarter-from-ytd","value":128000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":513000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":130000000},"#997":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":272000000},"#998":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":130000000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#997"},{"ref":"#998","weight":-1}],"rule":"quarter-from-ytd","value":142000000},"#999":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":424000000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#999"},{"ref":"#997","weight":-1}],"rule":"quarter-from-ytd","value":152000000},"#1000":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":573000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1000"},{"ref":"#999","weight":-1}],"rule":"quarter-from-ytd","value":149000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":573000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154000000},"#1001":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":321000000},"#1002":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154000000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1001"},{"ref":"#1002","weight":-1}],"rule":"quarter-from-ytd","value":167000000},"#1003":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":480000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1003"},{"ref":"#1001","weight":-1}],"rule":"quarter-from-ytd","value":159000000},"#1004":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":637000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1004"},{"ref":"#1003","weight":-1}],"rule":"quarter-from-ytd","value":157000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":637000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":167000000},"#1005":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":371000000},"#1006":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":167000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1005"},{"ref":"#1006","weight":-1}],"rule":"quarter-from-ytd","value":204000000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":44753000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":44813000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479","weight":4},{"ref":"#482","weight":-3}],"rule":"unaverage-quarter","value":45123000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":44190000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":45400000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":45657000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":45678000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487","weight":4},{"ref":"#490","weight":-3}],"rule":"unaverage-quarter","value":45719000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":45659000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":45584000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":45794000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":45799000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495","weight":4},{"ref":"#498","weight":-3}],"rule":"unaverage-quarter","value":45823000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":45793000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":45734000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":45905000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":45992000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503","weight":4},{"ref":"#506","weight":-3}],"rule":"unaverage-quarter","value":46093000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":45970000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":46028000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":46260000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":46349000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511","weight":4},{"ref":"#514","weight":-3}],"rule":"unaverage-quarter","value":46357000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":46285000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":46315000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-04-03","end":"2014-06-30","value":46529000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-07-02","end":"2014-09-30","value":67495000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519","weight":4},{"ref":"#522","weight":-3}],"rule":"unaverage-quarter","value":67675000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":57088000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":67676000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":67633000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":67108000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527","weight":4},{"ref":"#530","weight":-3}],"rule":"unaverage-quarter","value":65670000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":67020000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":64350000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":63802000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":63723000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535","weight":4},{"ref":"#538","weight":-3}],"rule":"unaverage-quarter","value":63543000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":63861000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":63319000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":63141000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":63158000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543","weight":4},{"ref":"#546","weight":-3}],"rule":"unaverage-quarter","value":63146000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":63200000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":63222000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":63285000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":63167000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551","weight":4},{"ref":"#554","weight":-3}],"rule":"unaverage-quarter","value":62728000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":63100000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":62800000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":62700000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":62700000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559","weight":4},{"ref":"#562","weight":-3}],"rule":"unaverage-quarter","value":62700000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62700000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":62500000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":62300000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":62400000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567","weight":4},{"ref":"#570","weight":-3}],"rule":"unaverage-quarter","value":62400000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":62400000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":62500000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":62500000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":62600000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575","weight":4},{"ref":"#578","weight":-3}],"rule":"unaverage-quarter","value":62600000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":62600000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":62600000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":62500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":62500000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583","weight":4},{"ref":"#586","weight":-3}],"rule":"unaverage-quarter","value":62500000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":62500000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":62200000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":62100000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":62000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591","weight":4},{"ref":"#594","weight":-3}],"rule":"unaverage-quarter","value":62100000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":62100000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":62000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":61600000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":61300000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599","weight":4},{"ref":"#602","weight":-3}],"rule":"unaverage-quarter","value":61600000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":61600000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":61000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":60400000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":60400000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607","weight":4},{"ref":"#610","weight":-3}],"rule":"unaverage-quarter","value":60600000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":60600000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":60400000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":60200000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":45399000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":45399000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":45579000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":45579000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2011-12-31","value":45726000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2011-12-31","value":45726000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2012-12-31","value":46002000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2012-12-31","value":46002000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2013-12-31","value":46261000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2013-12-31","value":46261000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":67293000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":67293000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2015-12-31","value":64479000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2015-12-31","value":64479000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-12-31","value":62873000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-12-31","value":62873000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":62873000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":62873000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":62500000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":62500000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":62400000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":62400000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":62300000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":62300000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-09-30","value":62400000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":62400000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":62400000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-03-31","value":62400000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-06-30","value":62400000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-09-30","value":62100000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":62102353},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":62102353},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2023-03-31","value":62000000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-06-30","value":61800000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-09-30","value":61807161},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":61821421},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":61821421},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-03-31","value":61639965},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-06-30","value":61117053},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2024-09-30","value":61118057},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":61126646},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":61126646},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2025-03-31","value":60278790},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2025-06-30","value":60305739},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2025-09-30","value":60307143},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-12-31","value":60309739},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-12-31","value":60309739},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2026-03-31","value":60045900},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2026-06-30","value":60050859},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":301673000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":3141483000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-387267000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":23.87530576112753},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.735284513331457},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.13940717234885},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.9875756511302847},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1636151000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":688705000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":41464000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":850672000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-113994000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":25.77224397380783},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":20.01384077839334},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.378071392841159},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.3287268984232443},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1745259000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":218272000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":96143000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":860768000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-92656000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":26.815244931655958},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":20.865801502576005},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":13.93229214549172},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.727813909409331},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1687321000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":227443000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":137923000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":787051000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-101555000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":26.694103148532072},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.90118744873692},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":38.861124964450724},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.79011719695311},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1580839000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":186999000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":247300000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":3265200000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-410300000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.508271131732904},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":17.661892273552553},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":17.987189832560016},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.79011719695311},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1580839000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":710400000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":8753000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":762923000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-96259000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.764519877706347},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.872918339559404},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.2497443903022927},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":3.9969492103431907},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1605735000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":47584000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":41010000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":938450000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-92011000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":26.27380337540741},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":21.952124204613593},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":15.417210369568274},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.0548373859346554},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":3185143000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":271075000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":129620000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":978978000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-73885000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":25.661998622544356},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.732216063756518},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.776573415106098},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.8827932691934368},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":3155737000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":244910000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":149717000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":873249000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-113845000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":22.27947381678858},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.408582969126286},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.25054863842596},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.7361128765730265},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3075500000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":149631000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":329100000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":3553600000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-376000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":22.77407346323304},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":16.273590462502654},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.07367528214311},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.7361128765730265},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3075500000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":713200000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-12200000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":869800000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-130100000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.218317358892438},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":7.369542066027688},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.568690095846645},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.8084003289174104},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":3123927000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":70800000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":138500000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":993600000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-77300000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":27.893708479874952},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":22.34466588511137},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.810472840953498},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.864620732265001},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":3063466000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":272700000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":240500000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1074900000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-75600000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":29.6155471060414},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":24.313476975073932},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.50457682016617},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.290913260433509},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":2873759000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":347200000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":205800000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":915900000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-110500000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":23.500545256270446},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.766630316248637},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.904761904761903},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.7014907573047109},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2752600000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":186900000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":572600000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":3854200000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-393500000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":24.87814141925682},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.672321748855268},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.911734295541347},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.7014907573047109},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2752600000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":877600000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":2600000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":900400000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-104100000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":14.861198079732832},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":6.032143602588187},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.7029847630974744},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.7041651171439196},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2839800000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":55800000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":194900000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":964200000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-71600000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":29.94648197701873},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":24.114591531559892},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":17.12576735400598},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.6660507307240047},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2684400000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":310200000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":235700000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":920800000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-75100000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":30.611472680490387},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":30.31633116391706},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":22.27940063568942},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.265112603713947},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2508600000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":404600000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":257200000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":939000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-108900000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":27.585622244828755},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":20.39674465920651},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":15.513733468972532},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.3412777889044665},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2418500000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":236700000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":690400000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":3724500000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-359700000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":26.486817903126912},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":21.256263345948117},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":15.243451235755511},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.3412777889044665},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2418500000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":1007400000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":81600000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":883100000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-110300000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":17.78298045602606},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":10.107899022801304},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.646986970684039},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.73373440285205},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":2312600000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":108800000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":146600000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":1070400000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-102700000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":27.948327164525725},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":22.316568691487046},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.387255969228537},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.132321899736148},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":2814200000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":316200000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":230800000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":1200400000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-108300000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":28.37603544596417},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":22.917870673601747},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.348808835805563},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":6.654524284763806},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2738100000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":362500000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":255600000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":1286300000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-101800000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":23.168938786420743},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.040363539160653},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":10.478481689387865},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.6914695721498805},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":4842500000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":210700000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":714600000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":4440200000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-423100000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":24.90579977835242},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.986701145179165},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.975618766161803},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.6914695721498805},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":4842500000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":998200000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":30100000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":1170900000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-139800000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":12.682807929801754},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.866753331166721},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":1.7387065323366917},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.7879085425725907},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":4912800000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":70700000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":35400000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1163100000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-80900000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":25.899981726259362},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":29.152707559237378},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.324419808734845},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":3.6252955082742315},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":4272200000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":500600000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":186100000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":1405800000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-88400000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":26.924987580725286},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.404371584699454},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.299608102886793},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.00556455589209},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":4902900000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":413200000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":257400000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1214200000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-172900000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":23.96397616468039},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.781690140845072},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.445828819068256},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9901079136690647},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":4682000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":275500000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":509000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":4954000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-482000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":23.09689985391982},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":19.59097549099172},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.07239084564194},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9901079136690647},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":4682000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":1260000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-13000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":1158000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-174000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":22.378138847858196},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":14.47562776957164},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.936484490398819},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.1179969879518072},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":4812200000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":213000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":239000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":1358000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-119000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":30.75233388248215},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":25.42559033498078},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":19.110378912685338},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.2131863560732112},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":4621600000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":482000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":283000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":1427000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-171000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":33.90170511534604},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":28.43530591775326},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":20.91273821464393},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.469021119971957},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3696600000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":581000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":369000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":575000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-186000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":30.205278592375368},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":15.689149560117302},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":41.49560117302053},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.3495726495726497},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3074000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":116000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":878000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":4518000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-650000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":29.82396171594599},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":22.782430353785678},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.979490685352932},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.3495726495726497},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3074000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1391000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-28000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-200000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":23.674242424242426},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":134.56439393939394},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":98.95833333333334},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":3.1616515045486353},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1699000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":1454000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-138000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1154000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-139000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":28.93041237113402},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":25.644329896907216},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.878865979381445},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.8637123745819397},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":4238000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":412000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":317000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":1236000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-283000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":31.242387332521314},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":24.725943970767357},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.107186358099877},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.3353474320241694},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3991000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":412000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":453000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1073000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-233000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.02832861189802},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":24.008498583569406},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":20.821529745042493},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.4441117764471056},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4743000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":344000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":604000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":3183000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-855000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":28.89438361003179},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":43.783115506888024},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":35.23489932885906},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.4441117764471056},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4743000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":2535000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-15000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":983000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-233000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":27.10843373493976},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.404475043029258},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.982788296041308},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.2491978609625667},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":5313000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":188000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":208000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1196000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-179000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.826600372902423},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":25.668116842759474},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":20.385332504661278},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.3483807654563296},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":5191000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":422000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":361000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":1341000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-190000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":33.098591549295776},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":27.35644637053088},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":22.426868905742143},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.966204506065858},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":5465000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":509000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":424000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1193000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-205000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":30.508474576271187},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":22.229465449804433},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.1877444589309},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.5675977653631286},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":5256000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":337000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":978000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":4713000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-807000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.71544715447154},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":23.365853658536587},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.48780487804878},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.5675977653631286},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":5256000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1456000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":41000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1200000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-186000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":22.760646108663728},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.894273127753303},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":111.08663729809105},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.2785299806576402},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":5021000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":173000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-16000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1575000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-128000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":25.423728813559322},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.106317411402156},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.891628145865432},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.4065554916618745},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":5839000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":379000000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":392440000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":24.005285946044673},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":15.674119277587373},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":8.350505495450005},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":2.0616736578043717},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":1148578000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":74285000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":92197000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":398754000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-25743000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":24.130320288052264},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":18.28258878161843},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":11.376588990648957},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":2.140319414364781},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":1071063000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":90409000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":45033000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":235598000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-38737000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":21.8276800704145},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.995859888184382},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-1.28482013333116},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.293811052246937},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":986020000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":9457000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":179138000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1390404000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-139230000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":21.07440590447183},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.625890793712134},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.431775943294291},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.293811052246937},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":986020000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":184077000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":2100000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":353808000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-25021000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":5.752557604767938},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-3.7730536393073346},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-7.092073771645784},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":2.161931573861883},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":1028146000},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":-12264000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":15621000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":413980000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-43533000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":23.324019578701225},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":17.963656540435565},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":10.779977409190893},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.7086868647889906},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":1023990000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":89316000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":74866000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":425547000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-41470000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":22.341730777913668},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":16.46129473636683},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":10.206104817226509},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.715220167043471},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":970630000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":84399000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":41305000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":261189000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-25892000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":23.67207016035886},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.303244782293374},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.970251685513981},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.8060276062081542},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":960436000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":36634000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":133892000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1454499000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-135916000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":19.46090466757744},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.998201845830666},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.869533387463501},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.8060276062081542},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":960436000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":198109000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-9348000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":332391000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-30674000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.908212707696154},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.3563332652320677},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-5.310069127866733},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":5.293212481576195},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":991790000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-4187000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":7296000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":397690000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-28054000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":21.095350039252494},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":13.992703145173675},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.742148960511774},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.8359591932993022},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":1059816000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":64365000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":88404000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":422375000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-34790000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":22.27231650563511},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.926200172775514},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.784508326267053},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.8808168053968224},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":988645000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":77864000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":17379000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":400151000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-61845000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":16.609803847031095},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.928771002813046},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.5253364251501558},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.7870152896748643},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":1034062000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":21132000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":103731000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1552607000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-155363000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":17.623668313087645},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.39586231687846},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":4.807319726239718},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":3.7870152896748643},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":1034062000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":159175000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-41837000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":429301000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-37518000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.047607202505749},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-8.966835374923217},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-9.323457893160462},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":3.786698027199508},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":1089878000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-33472000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":3255000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":486447000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-28733000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":18.704094647490873},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.85620354488279},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.734800838574423},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.819492027769684},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":1102854000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":59283000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":54685000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":500735000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-39690000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":20.940182484956136},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":15.45465903948888},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.62390674491953},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.61618818197311},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":1063367000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":90913000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":55563000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":462032000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-45082000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":15.275416220348903},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.00903121503291},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.2874379303067345},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":4.040736146767819},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1022465000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":40248000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":71666000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":1875731000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-151023000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":16.099898567892826},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.685905957032356},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.157387589257548},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":4.040736146767819},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1022465000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":157469000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-3305000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":407229000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-21880000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.339593497417357},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-6.074356162528098},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-7.251458027813882},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":4.242889323611358},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1041267000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-23943000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":1775000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":491691000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-28122000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":19.061294149923576},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":12.405447102040526},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":7.359003502421054},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":4.188814385066456},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1049607000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":70179000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":64833000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":556477000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-52340000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":21.509649491973786},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.359496182288222},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.797210364937174},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.7347592213114753},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1056120000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":108742000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":90415000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":482165000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-52891000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":18.538117710955675},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":11.528708467585083},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.611608158591991},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.5876019358914077},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":988484000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":62715000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":153718000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1937563000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-155233000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":16.884638776813908},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":10.112866733378148},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.629047978915832},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.5876019358914077},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":988484000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":217693000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-30301000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":444527000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-36913000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.027356991710779},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-3.7090350862867423},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-5.043522486812605},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.9132010033134117},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1032143000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-19361000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":15927000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":572984000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-47824000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":20.262542493182412},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":14.380963054279203},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.894019201314954},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.582392481356625},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1050472000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":96533000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":77432000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":887767000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-53833000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":19.4867508266723},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.552589708515198},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.354365696511886},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.7752941661060233},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1544678000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":117797000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":90634000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":725741000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-93613000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":18.986352909304706},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":15.254100724800992},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.468124286963741},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.6325053952118753},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1476744000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":120265000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":153692000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2631019000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-232183000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.567025282028},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.052650973596249},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.26043196793997},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.6325053952118753},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1476744000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":315235000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-20960000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":665776000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-56085000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":10.741494502760553},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.698721481397909},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.8860962729280666},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.0488685856883815},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1519697000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":24678000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":20039000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":784435000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-71905000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":21.722256649797757},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.866635048767174},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.892588496655701},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":4.2117197585473205},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1609169000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":139995000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":108053000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":902751000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-84457000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":24.255508667598676},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":16.58564711078504},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.861086496730419},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.6368292050746356},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1264342000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":183987000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":155236000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":692441000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-105785000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":22.4972648350139},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":18.011239041579245},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.84955408522348},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.949983363243131},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1400365000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":141429000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":262368000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":3045403000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-318232000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":20.536957879064406},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.961215627887002},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.158957161463116},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.949983363243131},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1400365000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":490088000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-25916000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":702711000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-94228000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":18.415587511125423},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":10.906465297552787},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.7045848156666255},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.0285554049633125},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1724161000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":84799000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":25201000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":786450000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-116331000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":25.317866198436917},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":19.5281275516782},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.488718896385748},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.864896177552011},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1750621000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":195842000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":136947000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":861232000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-74922000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":26.570045683444437},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":21.982858970143155},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.446857100410273},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.9697590877305513},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1704151000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":250915000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":165441000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":791090000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-101786000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":23.79283632741894},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.623367042047185},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":10.41931251086882},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.9875756511302847},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1636151000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":157148000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-28230000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":766709000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-102095000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":17.427911534983924},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.142522625225304},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.016714877722463},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.7785254877620107},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1790876000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":77686000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.89978602940387},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.8987366528634992},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.83885001084826},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.211774743323948},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.236130724228365},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.0913910653812202},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.41067013305855},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.627726214292741},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.674497404075263},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.753928798624036},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-1.2992545260915869},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.824540836264166},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.93423461484298},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":18.702290076335878},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.082462914899454},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.27134209977040286},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":15.339209822131277},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.837142424701074},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":21.804001356391996},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.596503097317068},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.306188925081432},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.639378764786994},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.820522699544084},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":17.080994386527667},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":13.199113409678612},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.4455638609034778},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.156301394895535},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.272120108185682},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.429577464788732},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.26164583671482},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.9601181683899557},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.12465678198792},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.192577733199599},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":54.10557184750733},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.005981883438729},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-2.6515151515151514},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-8.891752577319588},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":19.30572472594397},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":32.08215297450425},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.667608618862593},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.2908777969018932},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.927284027346179},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.555796316359697},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":27.640156453715775},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.902439024390244},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.010279001468429},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-0.8217770929635336},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":18.894105544022445},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":18.350556633143714},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.386015269659751},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":0.6159369280585668},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":3.095535342726354},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":14.696869460405457},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":13.868556770259744},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.100890243622057},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-2.8504953604742287},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.5778853827172243},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":17.59682793708423},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.129048506044248},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.05333983809675},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-10.619228680065183},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.5964947002682852},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.233151208574498},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.06264111273489},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.527041917888716},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-0.8608810942176401},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.3162155325069567},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.74463416100523},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.590030018568942},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.13126249390527},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-7.069283692890588},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.379917068250588},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.714478994702721},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":10.58347238878386},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.195894049630978},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.0317626315005346},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.1747977847211746},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.984116409439972},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":18.38078232822927},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":7.412425803134279},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-3.28577188253581},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.5786402919068694},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":12.405732035753205},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":17.436591959444147},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.345345608685811},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":973958000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":293998000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":302759000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":262781000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1007600000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":124405000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":357799000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":334565000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":240431000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1057200000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":160000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":365500000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":442200000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":281400000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1249100000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":150800000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":408600000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":503400000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":338000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1400900000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":207400000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":424100000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":476000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":342400000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1449900000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":198900000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":629000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":536900000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":401200000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1766000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":337000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":611000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":713000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":244000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1904000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":1584000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":554000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":564000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":493000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":3108000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":342000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":589000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":668000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":494000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2093000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":340000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":583000000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":136310000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":55572000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":363468000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":32704000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":134848000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":129845000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":82225000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":379646000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":39107000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":107524000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":121084000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":64866000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":332582000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":10926000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":103620000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":135163000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":84474000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":334680000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":19100000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":113128000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":152847000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":106379000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":391454000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":23105000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":140214000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":185729000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":188932000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":537981000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":91946000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":207685000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":248964000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":205081000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":753675000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":153209000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":267049000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":323295000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":230404000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":148062000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":5828789000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1007"}],"scale":100,"value":28.928633374788486},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":5982512000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1008"}],"scale":100,"value":29.786501055075192},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":6056522000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1009"}],"scale":100,"value":28.441075587606218},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":7709703000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1010"}],"scale":100,"value":39.2648458701976},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":7709703000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1011"}],"scale":100,"value":39.2648458701976},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":7707938000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1012"}],"scale":100,"value":39.28557806251166},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":8074392000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1013"}],"scale":100,"value":39.8658128067104},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":8152026000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1014"}],"scale":100,"value":39.373009850557395},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":8069800000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1015"}],"scale":100,"value":38.66762497211827},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":8069800000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1016"}],"scale":100,"value":38.66762497211827},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":8136784000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1017"}],"scale":100,"value":38.851762563686094},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":8214361000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1018"}],"scale":100,"value":37.946481777462665},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":8227259000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1019"}],"scale":100,"value":35.52652225972222},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":8126900000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1020"}],"scale":100,"value":34.128634534693425},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":8126900000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1021"}],"scale":100,"value":34.128634534693425},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":8563200000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1022"}],"scale":100,"value":38.11425635276532},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":8248100000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1023"}],"scale":100,"value":33.39556988882288},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":8384100000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1024"}],"scale":100,"value":31.311649431662314},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":8519100000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1025"}],"scale":100,"value":30.82250472467749},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":8519100000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1026"}],"scale":100,"value":30.82250472467749},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":8553200000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1027"}],"scale":100,"value":30.707805265865407},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":8995500000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1028"}],"scale":100,"value":31.87482630203991},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":11477700000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1029"}],"scale":100,"value":44.60388405342533},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":11637900000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1030"}],"scale":100,"value":43.83007243574872},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":11637900000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1031"}],"scale":100,"value":43.83007243574872},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":11533400000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1032"}],"scale":100,"value":44.24020670400749},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":11816400000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1033"}],"scale":100,"value":42.68897464540808},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":11976400000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1034"}],"scale":100,"value":42.071073110450556},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":12213000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1035"}],"scale":100,"value":41.26750184229919},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":12213000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1036"}],"scale":100,"value":41.26750184229919},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":12218600000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1037"}],"scale":100,"value":41.26168300787324},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":12467100000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1038"}],"scale":100,"value":40.45126773668295},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":12149200000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1039"}],"scale":100,"value":35.757086886379355},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":12382000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1040"}],"scale":100,"value":35.099337748344375},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":12382000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1041"}],"scale":100,"value":35.099337748344375},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":13224000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1042"}],"scale":100,"value":32.87205081669691},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":13187000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1043"}],"scale":100,"value":32.964283005990744},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":13214000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1044"}],"scale":100,"value":30.596337218102015},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":14869000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1045"}],"scale":100,"value":36.40460017486045},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":14869000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1046"}],"scale":100,"value":36.40460017486045},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":14498000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1047"}],"scale":100,"value":37.34308180438681},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":14782000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1048"}],"scale":100,"value":36.63915572994182},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":15260000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1049"}],"scale":100,"value":36.18610747051114},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":15357000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1050"}],"scale":100,"value":34.66171778342124},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":15357000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1051"}],"scale":100,"value":34.66171778342124},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":16591000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1052"}],"scale":100,"value":31.908866252787654},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":17499000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1053"}],"scale":100,"value":34.00765758043317},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":2583501000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#1054"}],"scale":100,"value":49.62096008478418},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":2616874000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#1055"}],"scale":100,"value":48.3362210026161},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2656022000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#1056"}],"scale":100,"value":47.0482172210923},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2656022000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#1057"}],"scale":100,"value":47.0482172210923},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":2622084000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#1058"}],"scale":100,"value":47.64107480919757},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":2472882000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#1059"}],"scale":100,"value":42.7066475472748},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2488357000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#1060"}],"scale":100,"value":41.43814573230449},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2499018000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#1061"}],"scale":100,"value":41.246561649415895},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2499018000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#1062"}],"scale":100,"value":41.246561649415895},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2603365000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#1063"}],"scale":100,"value":44.88878816454858},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2536514000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#1064"}],"scale":100,"value":42.81131505680631},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2531036000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#1065"}],"scale":100,"value":41.306603303943525},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2508948000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#1066"}],"scale":100,"value":42.25213117210879},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2508948000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#1067"}],"scale":100,"value":42.25213117210879},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2533110000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#1068"}],"scale":100,"value":44.79979156057179},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2561051000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#1069"}],"scale":100,"value":44.67880569344382},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2568809000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#1070"}],"scale":100,"value":42.774219492379544},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2498158000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#1071"}],"scale":100,"value":41.945265271452},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2498158000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1072"}],"scale":100,"value":41.945265271452},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2488584000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1073"}],"scale":100,"value":43.338983132576594},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2533986000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1074"}],"scale":100,"value":43.14621312035663},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2612244000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1075"}],"scale":100,"value":42.620865432172494},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2605840000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1076"}],"scale":100,"value":39.56194547631474},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2605840000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1077"}],"scale":100,"value":39.56194547631474},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2612237000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#1078"}],"scale":100,"value":40.882354855244756},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2651800000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#1079"}],"scale":100,"value":40.908100158382986},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":5993888000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#1080"}],"scale":100,"value":26.998752729447062},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":5938143000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#1081"}],"scale":100,"value":26.698498166851152},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":5938143000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#1082"}],"scale":100,"value":26.698498166851152},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":5918246000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#1083"}],"scale":100,"value":26.630576018637953},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":5963771000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#1084"}],"scale":100,"value":27.723029606602935},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":5953351000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#1085"}],"scale":100,"value":28.56829708176118},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":5628951000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1086"}],"scale":100,"value":27.869739850284713},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":5628951000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1087"}],"scale":100,"value":27.869739850284713},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":5698393000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1088"}],"scale":100,"value":30.758794628590902},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":5795717000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1089"}],"scale":100,"value":30.698824666559805},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":5923233000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1090"}],"scale":100,"value":29.79513046338039},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":5828789000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1091"}],"scale":100,"value":28.928633374788486},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":5922248000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1092"}],"scale":100,"value":31.17556036153839},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":7129258000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1093"}],"scale":100,"value":5.966764002649364},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":442952000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":7374582500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":6.006468840778444},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":435019000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":7469993000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":5.823552980571735},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":713300000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":8146702500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":8.755689802100912},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":8146702500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1100"}],"scale":100,"value":8.755689802100912},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":680989000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":8170920500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":8.334299666726656},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":724087000},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":8556306000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1104"}],"scale":100,"value":8.462612253465455},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":752762000},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":8577478000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1106"}],"scale":100,"value":8.776029504243557},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":470000000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":9271950000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":5.069052356839716},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":9271950000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1109"}],"scale":100,"value":5.069052356839716},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":502877000},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":9498228500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1111"}],"scale":100,"value":5.2944293770148825},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":507000000},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":9880204500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1113"}],"scale":100,"value":5.131472734192901},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":575379000},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":9905828000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1115"}],"scale":100,"value":5.8084897092903285},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":612000000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":9841500000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":6.218564243255601},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":9841500000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1118"}],"scale":100,"value":6.217548137987095},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":595000000},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":10275903500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1120"}],"scale":100,"value":5.790245110807045},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":623100000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":10195128500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":6.1117424856390965},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":668900000},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":10329442500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1124"}],"scale":100,"value":6.475664102878737},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":720900000},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":10356200000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1126"}],"scale":100,"value":6.961047488461018},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":10356200000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1127"}],"scale":100,"value":6.962013093605762},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":760300000},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":10581350000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1129"}],"scale":100,"value":7.1852835413250675},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":768500000},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":10724850000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1131"}],"scale":100,"value":7.165601383702336},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":728700000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12110800000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":6.016943554513327},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":702500000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12486900000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":5.625895938944013},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12486900000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1136"}],"scale":100,"value":5.625895938944013},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":658600000},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":12450400000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1138"}],"scale":100,"value":5.289789886268714},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":799300000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":12882950000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":6.204324320128542},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":840000000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":14257950000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":5.891450033139407},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":867000000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":14693300000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":5.900648594937829},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":14693300000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1145"}],"scale":100,"value":5.900648594937829},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":966600000},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":14683250000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1147"}],"scale":100,"value":6.583011254320399},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":948100000},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":14894500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1149"}],"scale":100,"value":6.365436906240558},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1069800000},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":14823750000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1151"}],"scale":100,"value":7.21679736908677},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1169000000},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":15059300000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1153"}],"scale":100,"value":7.762645010060229},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":15059300000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1154"}],"scale":100,"value":7.762645010060229},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":2093000000},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":15682500000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1156"}],"scale":100,"value":13.346086402040491},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":2038000000},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":15789600000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1158"}],"scale":100,"value":12.907230075492729},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1984000000},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":15693400000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1160"}],"scale":100,"value":12.642257254642079},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1995000000},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":16647500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1162"}],"scale":100,"value":11.983781348550833},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":16647500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1163"}],"scale":100,"value":11.983781348550833},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1066000000},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":16982000000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"#1165"}],"scale":100,"value":6.2772347191143565},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1101000000},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":17201500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1167"}],"scale":100,"value":6.400604598436183},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1152000000},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":17561000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1169"}],"scale":100,"value":6.559990888901543},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1137000000},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":18440500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1171"}],"scale":100,"value":6.16577641604078},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":18440500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1172"}],"scale":100,"value":6.16577641604078},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":2534000000},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":19110500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"#1174"}],"scale":100,"value":13.259726328458177},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":2457000000},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":19687500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1176"}],"scale":100,"value":12.479999999999999},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":2.6382072822905562},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":67043000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"totalAssets@2010Q1"}],"scale":100,"value":2.066102458564234},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":82580000},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":3151792500},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"#1179"}],"scale":100,"value":2.62009634200221},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":79056000},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":3174232000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"#1181"}],"scale":100,"value":2.490555195713483},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":97012000},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":3157013000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1183"}],"scale":100,"value":3.0729046728664087},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":3157013000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1184"}],"scale":100,"value":3.0729046728664087},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":103778000},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":3226754000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"#1186"}],"scale":100,"value":3.216173281260363},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":85178000},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":3122655500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1188"}],"scale":100,"value":2.7277424615043193},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":82344000},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":3137170500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1190"}],"scale":100,"value":2.624785614935497},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":82379000},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3111282500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1192"}],"scale":100,"value":2.6477505658840044},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":3111282500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1193"}],"scale":100,"value":2.6477505658840044},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":63061000},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3195361500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1195"}],"scale":100,"value":1.9735169244544006},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":64013000},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3187726000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1197"}],"scale":100,"value":2.008108601554839},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":77779000},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3200881000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1199"}],"scale":100,"value":2.429924761339144},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":84475000},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3154374000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1201"}],"scale":100,"value":2.678027399414274},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3154374000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1202"}],"scale":100,"value":2.6779956974030346},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":93368000},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3168446000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1204"}],"scale":100,"value":2.9468073623473465},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":97925000},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3228826000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1206"}],"scale":100,"value":3.03283608345572},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":106839000},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3290154500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1208"}],"scale":100,"value":3.2472335265714727},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":121338000},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3172965500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"#1210"}],"scale":100,"value":3.824119739089505},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3172965500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1211"}],"scale":100,"value":3.8240882228312914},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":127559000},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3205016000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1213"}],"scale":100,"value":3.979980131144431},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":145772000},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3293581000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"#1215"}],"scale":100,"value":4.425942462019304},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":127679000},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":5337981500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"#1217"}],"scale":100,"value":2.3918966373337938},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":155601000},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":5199761000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"#1219"}],"scale":100,"value":2.992464461347358},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":5199761000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1220"}],"scale":100,"value":2.992464461347358},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":183345000},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":5216288000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"#1222"}],"scale":100,"value":3.514855774834518},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":205762000},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":5308220000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"#1224"}],"scale":100,"value":3.876289980445422},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":269563000},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":7323646000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"#1226"}],"scale":100,"value":3.680721323777801},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":288793000},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":7086064000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"#1228"}],"scale":100,"value":4.075506515323599},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":7086064000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1229"}],"scale":100,"value":4.075492403116879},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":327661000},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":7117803000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"#1231"}],"scale":100,"value":4.603400796566019},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":367775000},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":7246851000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"#1233"}],"scale":100,"value":5.07496290457745},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":409710000},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":7340817500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"#1235"}],"scale":100,"value":5.581258490624511},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":425385000},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":7129258000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"#1237"}],"scale":100,"value":5.966749975944201},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":422725000},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":7226039000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"#1239"}],"scale":100,"value":5.8500237820471215},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":4101388500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1240"}],"scale":100,"value":10.371755809038817},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":4108515500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1241"}],"scale":100,"value":10.781315051628745},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":4246190000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1242"}],"scale":100,"value":10.244925450815908},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":4412550000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1243"}],"scale":100,"value":16.16525591777997},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":4412550000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1244"}],"scale":100,"value":16.16525591777997},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":4377892000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1245"}],"scale":100,"value":15.555180438439322},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":4528000500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1246"}],"scale":100,"value":15.991318905552241},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":4638155000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1247"}],"scale":100,"value":16.2297723987232},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":4815950000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1248"}],"scale":100,"value":9.759237533612268},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":4815950000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1249"}],"scale":100,"value":9.759237533612268},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":4827665000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1250"}],"scale":100,"value":10.416567843874834},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":4976385000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1251"}],"scale":100,"value":10.188118483598034},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":5123364000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1252"}],"scale":100,"value":11.230492309349872},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":5151350000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1253"}],"scale":100,"value":11.880380871033806},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":5151350000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1254"}],"scale":100,"value":11.878439632329389},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":5137450000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1255"}],"scale":100,"value":11.581621232323428},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":5295450000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1256"}],"scale":100,"value":11.766705379146249},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":5531650000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1257"}],"scale":100,"value":12.092232878074354},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":5623300000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1258"}],"scale":100,"value":12.819874450945173},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":5623300000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1259"}],"scale":100,"value":12.821652766169331},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":5613050000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1260"}],"scale":100,"value":13.545220512911877},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":5810900000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1261"}],"scale":100,"value":13.225145846598634},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":6058550000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1262"}],"scale":100,"value":12.027630373604245},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":6215150000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1263"}],"scale":100,"value":11.303025671142288},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":6215150000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1264"}],"scale":100,"value":11.303025671142288},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":6178850000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1265"}],"scale":100,"value":10.658941388769755},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":6450150000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1266"}],"scale":100,"value":12.391959876902089},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":6648000000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1267"}],"scale":100,"value":12.63537906137184},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":6855000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1268"}],"scale":100,"value":12.647702407002187},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":6855000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1269"}],"scale":100,"value":12.647702407002187},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":6804000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1270"}],"scale":100,"value":14.206349206349206},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":7098050000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1271"}],"scale":100,"value":13.357189650678707},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":7371400000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1272"}],"scale":100,"value":14.512846949019181},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":7604500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1273"}],"scale":100,"value":15.37247682293379},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":7604500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1274"}],"scale":100,"value":15.37247682293379},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":8027000000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1275"}],"scale":100,"value":26.07449856733524},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":8132000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1276"}],"scale":100,"value":25.061485489424495},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":8488000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1277"}],"scale":100,"value":23.374175306314797},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":8746000000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1278"}],"scale":100,"value":22.81042762405671},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":8746000000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1279"}],"scale":100,"value":22.81042762405671},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":8980500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"#1280"}],"scale":100,"value":11.870163131228773},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":9103000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1281"}],"scale":100,"value":12.094913764692958},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":9454500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1282"}],"scale":100,"value":12.184673964778677},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":9745000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1283"}],"scale":100,"value":11.667521806054387},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":9745000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1284"}],"scale":100,"value":11.667521806054387},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":10190500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"#1285"}],"scale":100,"value":24.866297041362053},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":10457000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1286"}],"scale":100,"value":23.496222625992157},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1236835500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1287"}],"scale":100,"value":6.909487963435719},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"equity@2010Q1"}],"scale":100,"value":4.883330480481027},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":1359170000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"#1288"}],"scale":100,"value":6.075766828284909},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":1404602000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"#1289"}],"scale":100,"value":5.628355932855001},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1437335000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1290"}],"scale":100,"value":6.749435587389161},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1437335000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1291"}],"scale":100,"value":6.749435587389161},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":1403820500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"#1292"}],"scale":100,"value":7.392540570535905},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1433698000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1293"}],"scale":100,"value":5.941139626336928},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1471389500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1294"}],"scale":100,"value":5.596342776674701},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1458561500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1295"}],"scale":100,"value":5.647962050280362},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1458561500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1296"}],"scale":100,"value":5.647962050280362},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1416514000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1297"}],"scale":100,"value":4.451844457590959},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1433701500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1298"}],"scale":100,"value":4.464876405583729},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1477786000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1299"}],"scale":100,"value":5.263211317470865},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1449581500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1300"}],"scale":100,"value":5.827544018739202},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1449581500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1301"}],"scale":100,"value":5.827475033311338},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1404169500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1302"}],"scale":100,"value":6.649339698661735},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1428735500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1303"}],"scale":100,"value":6.8539628223698505},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1484452000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1304"}],"scale":100,"value":7.197201391489924},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1512609000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"#1305"}],"scale":100,"value":8.021769009704425},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1512609000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1306"}],"scale":100,"value":8.021702898766305},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1477175000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1307"}],"scale":100,"value":8.635334337502327},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1503833000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"#1308"}],"scale":100,"value":9.693363558320637},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2937248000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"#1309"}],"scale":100,"value":4.346892056782403},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2963833500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"#1310"}],"scale":100,"value":5.249991269752501},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2963833500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1311"}],"scale":100,"value":5.249991269752501},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2943238000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"#1312"}],"scale":100,"value":6.229363714385313},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2938716000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"#1313"}],"scale":100,"value":7.001765396860398},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":4314096500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"#1314"}],"scale":100,"value":6.24842304756048},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":4206462500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"#1315"}],"scale":100,"value":6.865459991620037},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":4206462500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1316"}],"scale":100,"value":6.8654362186754305},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":4143909500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"#1317"}],"scale":100,"value":7.907050093637421},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":4163466500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"#1318"}],"scale":100,"value":8.833384392548853},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":4205489000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"#1319"}],"scale":100,"value":9.742267783841546},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":4101388500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"#1320"}],"scale":100,"value":10.371731427052081},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":4010795000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"#1321"}],"scale":100,"value":10.539681035804623},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":279179000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":7.887370499806479},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":86226000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":8.822897417164466},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-16169000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-1.464714680030188},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":21669000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":2.2837961035607535},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":146851000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":3.8455263752605884},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-41855000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-4.959951840295595},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":138879000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":13.058379500603646},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":131908000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":12.126884195739397},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":49769000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":5.128265896191997},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":278700000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":7.027940286463585},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":136996000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":17.081710315659283},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":77097000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":6.411910149924771},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":200560000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":16.44419664819128},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":80147000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":7.855600522615469},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":494800000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":11.65798836086045},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":19200000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":2.0447284345047834},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-8900000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-0.6955842125830447},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-98800000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-6.956766652584145},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":79200000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":7.19738276990185},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-9200000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-0.1941296870713871},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":24200000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":2.5255687747860467},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":107300000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":8.444829214544303},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":235900000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":17.85227788708945},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":316800000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":26.856561546286883},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":684100000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":14.463307892344446},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":248400000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":25.285016286644947},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":263800000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":19.145075840046456},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":254400000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":16.3359660951647},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-19600000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-1.3098102111734788},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":747000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":13.797561876616182},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":123200000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":10.009749756256102},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":179300000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":10.921605652677101},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":182300000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":10.06237235745433},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-794800000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-53.819068255687974},"#1356":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-310000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1356"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-5.031650706054213},"#1357":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-298000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1357"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-22.00886262924667},"#1358":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-269000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1358"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-14.77210323997803},"#1359":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-352000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1359"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-17.65295887662989},"#1360":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":730000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1360"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":107.03812316715542},"#1361":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-189000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1361"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-3.2302170569133426},"#1362":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":106000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1362"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":10.037878787878785},"#1363":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":57000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1363"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":3.672680412371143},"#1364":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":204000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1364"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.423873325213153},"#1365":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":122000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1365"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":8.640226628895187},"#1366":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":488000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1366"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":8.61886259272342},"#1367":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":200000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1367"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":17.211703958691913},"#1368":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":338000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1368"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":21.006836544437533},"#1369":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-543105000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1369"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-25.66148228542431},"#1370":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":39245000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1370"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":8.43280294809674},"#1371":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":21434000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1371"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":4.392510149251905},"#1372":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":52428000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1372"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":21.363954947759623},"#1373":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":79490000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1373"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":5.052386170356105},"#1374":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-13001000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1374"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-3.813236191280678},"#1375":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-42239000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1375"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-8.370291104373507},"#1376":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-7015000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1376"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-1.3771076224820877},"#1377":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":123064000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1377"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":41.31993875742028},"#1378":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":60810000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1378"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":3.679197679582469},"#1379":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":66031000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1379"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":20.134901492027566},"#1380":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":83297000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1380"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":18.01440771987344},"#1381":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":89882000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1381"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":17.89102403331304},"#1382":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":81362000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1382"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":19.330666007754882},"#1383":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":318285000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1383"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":18.573881196254007},"#1384":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-10065000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1384"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-2.554737114631933},"#1385":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":15638000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1385"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":2.86574012989107},"#1386":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":73052000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1386"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":12.334281102473877},"#1387":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":42738000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1387"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":8.509172576643875},"#1388":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":123650000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1388"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":6.085434280508739},"#1389":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":44720000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1389"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":11.648593807386654},"#1390":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":107899000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1390"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":19.222163234911616},"#1391":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":338403000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1391"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":50.86319365117538},"#1392":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":311377000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1392"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":57.13381382615652},"#1393":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":802400000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1393"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":37.22482093905457},"#1394":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":262718000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1394"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":61.292633022963905},"#1395":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":252194000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1395"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":37.684485785796994},"#1396":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":78526000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1396"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":7.823473209241993},"#1397":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-11817000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1397"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-1.379889370636389},"#1398":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":581619000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1398"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":19.66290178572938},"#1399":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":97387000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1399"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":14.08655855887131},"#1400":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":55879000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1400"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":6.064450591967385},"#1401":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":21652000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1401"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":2.0006486492480047},"#1402":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":104259000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1402"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":12.34482970933839},"#1403":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":55125000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1403"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.989048272294585},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2008-12-31","value":1067260000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":2116421000}},"quality":[{"metric":"totalAssets","periodKey":"2013Q4","rule":"accounting-identity","severity":"warning","message":"Assets 3.1850e+9 ≠ liabilities + mezzanine + equity 3.2598e+9 (2.30% apart)."},{"metric":"totalAssets","periodKey":"FY2013","rule":"accounting-identity","severity":"warning","message":"Assets 3.1850e+9 ≠ liabilities + mezzanine + equity 3.2598e+9 (2.30% apart)."},{"metric":"totalAssets","periodKey":"2023Q1","rule":"accounting-identity","severity":"warning","message":"Assets 1.5125e+10 ≠ liabilities + mezzanine + equity 1.4890e+10 (1.55% apart)."},{"metric":"grossProfit","periodKey":"2024Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.5000e+8 ≠ revenue − cost 7.7000e+7 (69.20% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2024Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.4900e+8 ≠ revenue − cost 3.0500e+8 (32.07% apart) — check whether revenue includes a component outside the cost base."},{"metric":"operatingExpenses","periodKey":"2022Q2","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -5.6300e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2024Q1","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.1690e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"FY2024","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -8.7000e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2024Q2","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 71 of 87 period(s), by up to 48.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}