{"schemaVersion":2,"ticker":"MOS","company":{"ticker":"MOS","name":"MOSAIC CO","exchange":"NYSE","cik":1285785,"sic":"2870","sicDescription":"Agricultural Chemicals","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:45.160Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[9055800000,8895300000,7162800000,7409400000,9587300000,8906300000,8681700000,12357400000,19125200000,13696100000,11122800000,12052400000],"costOfRevenue":[7129200000,7177400000,6352800000,6566600000,8088900000,8009000000,7616800000,9157100000,13369400000,11485500000,9610900000,10150500000],"grossProfit":[1926600000,1717900000,810000000,842800000,1498400000,897300000,1064900000,3200300000,5755800000,2210600000,1511900000,1901900000],"operatingExpenses":[507800000,368800000,124800000,383200000,575800000,535200000,653200000,574800000,972300000,930700000,903400000,851000000],"operatingIncome":[1311800000,1278800000,319000000,465700000,928300000,-1094900000,412900000,2468500000,4785300000,1338100000,621500000,821500000],"pretaxIncome":[1217300000,1103300000,242400000,374000000,551500000,-1256100000,180900000,2224800000,4642500000,1325900000,315400000,1212900000],"interestExpense":[128900000,133600000,140600000,171300000,215800000,216000000,214100000,194300000,168800000,189000000,230000000,241500000],"netIncome":[1028600000,1000400000,297800000,-107200000,470000000,-1067400000,666100000,1630600000,3582800000,1164900000,174900000,540700000],"dilutedEps":[2.68,2.78,0.85,-0.31,1.22,-2.78,1.75,4.27,10.06,3.5,0.55,1.7],"cash":[2374600000,1276300000,673100000,2153500000,847700000,519100000,574000000,769500000,735400000,348800000,272800000,276600000],"currentAssets":[5215500000,4143400000,3057700000,4616500000,4237000000,3718200000,3521200000,5325300000,6556600000,4745000000,4498300000,5237500000],"totalAssets":[18283000000,17389500000,16840700000,18633400000,20119200000,19298500000,19789800000,22036400000,23386000000,23032800000,22924000000,24480100000],"currentLiabilities":[1596700000,2047000000,1476800000,2031100000,2483700000,2591700000,3146500000,4787400000,5533800000,3873700000,4171300000,3982800000],"totalLiabilities":[7562400000,7824500000,7218200000,8994300000,9514500000,9930900000,10034600000,11287900000,11191800000,10600000000,11309300000,12245900000],"totalDebt":[3832500000,3836700000,3818200000,5227700000,4529000000,4614300000,4578100000,4281600000,3622100000,3761400000,4224700000,5053900000],"equity":[10720600000,9565000000,9622500000,9639100000,10604700000,9367600000,9755200000,10748500000,12194200000,12432800000,11614700000,12234200000],"operatingCashFlow":[2122100000,2038300000,1260200000,935500000,1409800000,1095400000,1582600000,2187000000,3935800000,2407200000,1299200000,824800000],"capex":[929100000,1000300000,843100000,820100000,954500000,1272200000,1170600000,1288600000,1247300000,1402400000,1251800000,1359400000],"depreciationAndAmortization":[750900000,739800000,711200000,665500000,883900000,882700000,847600000,812900000,933900000,960600000,1025500000,1049900000],"dilutedShares":[375600000,360300000,351700000,350900000,386400000,383800000,381300000,381600000,356000000,333200000,320700000,318900000],"sharesOutstanding":[null,null,350238549,351049649,385470085,378764442,378764442,368732231,339071423,324103141,316932047,317408647],"totalCosts":[7744000000,7616500000,6843800000,6943700000,8659000000,10001200000,8268800000,9888900000,14339900000,12358000000,10501300000,11230900000],"freeCashFlow":[1193000000,1038000000,417100000,115400000,455300000,-176800000,412000000,898400000,2688500000,1004800000,47400000,-534600000],"capexOutflow":[-929100000,-1000300000,-843100000,-820100000,-954500000,-1272200000,-1170600000,-1288600000,-1247300000,-1402400000,-1251800000,-1359400000],"grossMargin":[21.274763135228252,19.312445898395783,11.308426872172893,11.374740194887575,15.629009210100865,10.074890807630554,12.266030846493198,25.897842588246718,30.09537155167005,16.14036112469973,13.592800374006545,15.780259533370947],"operatingMargin":[14.485743943108284,14.376131215360921,4.453565644719942,6.285259265257645,9.682600940827971,-12.293545018694632,4.755980971468722,19.9758848948808,25.02091481396273,9.769934506903425,5.58762182184342,6.816069828415918],"netMargin":[11.358466397226087,11.246388542263892,4.157592003127268,-1.446810807892677,4.90231869243687,-11.984774822316787,7.672460462812583,13.195332351465519,18.733398866417083,8.505340936470967,1.5724457870320423,4.486243403803392],"currentRatio":[3.266424500532348,2.024132877381534,2.0704902491874324,2.272906306927281,1.705922615452752,1.434656788980206,1.119084697282695,1.112357438275473,1.1848277856084426,1.2249270723081291,1.07839282717618,1.3150296273978106],"netDebt":[1457900000,2560400000,3145100000,3074200000,3681300000,4095200000,4004100000,3512100000,2886700000,3412600000,3951900000,4777300000],"ebit":[1346200000,1236900000,383000000,545300000,767300000,-1040100000,395000000,2419100000,4811300000,1514900000,545400000,1454400000],"fcfMargin":[13.173877514962786,11.66908367340056,5.823141788127548,1.5574810376008854,4.748990852481929,-1.9851116625310175,4.745614338205651,7.270137731237964,14.057369334699768,7.33639503216244,0.4261516884237782,-4.435631077627692],"ebitda":[2097100000,1976700000,1094200000,1210800000,1651200000,-157400000,1242600000,3232000000,5745200000,2475500000,1570900000,2504300000],"debtToCapital":[26.334595378304275,28.628457583739376,28.407746620339715,35.16358597680738,29.926587681796256,33.00195252433503,31.940306837922876,28.48683641492738,22.90105776951626,23.226834298699533,26.672096165258786,29.233403323673507],"returnOnAssets":[5.437006105135185,5.608802298689467,1.7399839907450148,-0.6043846073614271,2.4256436987453744,-5.4158411069138985,3.408180964636477,7.797026744002563,15.775476416922046,5.019087094022249,0.76114960136476,2.2812372769443994],"returnOnEquity":[9.333430121771954,9.863154158614979,3.1041042345276875,-1.1130954853179382,4.643396990683567,-10.68880399353104,6.966553015248812,15.905421948233734,31.232592502190236,9.460348398099647,1.4546210624805074,4.534381040634998],"revenueGrowth":[null,-1.772344795600611,-19.47657751846481,3.442787736639308,29.393743083110646,-7.103146871381938,-2.521810403871416,42.33848209452067,54.76718403547671,-28.38715412126409,-18.788560247077633,8.357607796597977]}},"quarterly":{"keys":["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":["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":[1457200000,1709700000,null,null,2188300000,2674800000,null,null,3083300000,3014500000,null,null,2505100000,2536200000,2312400000,2618700000,1908700000,null,1986200000,2440200000,2250700000,2378600000,2139100000,2487500000,2105500000,2163200000,1674000000,1674600000,1952200000,1862100000,1578100000,1754600000,1984800000,2091900000,1933700000,2205000000,2928100000,null,1899700000,2176900000,2753400000,2076300000,1798100000,2044700000,2381500000,2457400000,2297100000,2800700000,3418600000,3841000000,3922300000,5373100000,5348500000,4481300000,3604300000,3394000000,3548300000,3149500000,2679400000,2816600000,2810900000,2815900000,2620900000,3005700000,3452100000,2973700000,2998000000,2824100000],"costOfRevenue":[1235000000,1402700000,null,null,1683600000,1906500000,null,null,2235100000,2133300000,null,null,1871100000,1860300000,1670600000,1953400000,1521800000,null,1574600000,1919100000,1836000000,1799500000,1719900000,1879600000,1770200000,1807700000,1437300000,1520600000,1738900000,1656200000,1448500000,1562300000,1744000000,1811800000,1691600000,1910400000,2432600000,null,1590200000,1949700000,2473500000,1995600000,1756700000,1787700000,2026400000,2046000000,1862200000,2048400000,2554100000,2692400000,2483200000,3526800000,3846500000,3512900000,2933900000,2822900000,3138700000,2590000000,2280200000,2422600000,2394100000,2514000000,2132500000,2487100000,2899800000,2631100000,2762400000,2609400000],"grossProfit":[222200000,307000000,null,null,504700000,768300000,null,null,848200000,881200000,null,null,774600000,675900000,641800000,665300000,386900000,null,411600000,521100000,414700000,579100000,419200000,607900000,335300000,355500000,236700000,154000000,213300000,205900000,129600000,192300000,240800000,280100000,242100000,294600000,495500000,466200000,309500000,227200000,279900000,80700000,41400000,257000000,355100000,411400000,434900000,752300000,864500000,1148600000,1439100000,1846300000,1502000000,968400000,670400000,571100000,409600000,559500000,399200000,394000000,416800000,301900000,488400000,518600000,552300000,342600000,235600000,214700000],"operatingExpenses":[81400000,82900000,null,null,88100000,89300000,null,null,101100000,100600000,null,null,114800000,102800000,91900000,116100000,94400000,null,120000000,87500000,83900000,149500000,100700000,97900000,89300000,94900000,73300000,141700000,143600000,null,99500000,97700000,26900000,153000000,161400000,98300000,102200000,208200000,107400000,99700000,156000000,167000000,107600000,171200000,256600000,116600000,121700000,110200000,162900000,178900000,183300000,172100000,347300000,267800000,125800000,201900000,263800000,337500000,226300000,160700000,301400000,202000000,149900000,274200000,212500000,186600000,375900000,244000000],"operatingIncome":[134200000,200100000,null,null,410300000,658200000,null,null,729600000,797000000,null,null,643700000,559600000,491100000,525700000,144100000,null,266600000,403200000,277300000,364600000,318500000,510000000,246000000,204300000,163400000,12300000,69700000,73600000,30100000,94600000,213900000,127100000,80700000,196300000,393300000,258000000,202100000,-241900000,139500000,-1194600000,-66200000,85800000,98500000,294800000,313200000,484000000,701600000,969700000,1255800000,1674200000,1154700000,700600000,544600000,369200000,145800000,278500000,172900000,233300000,115400000,99900000,338500000,244400000,339800000,-101200000,-372900000,-35500000],"pretaxIncome":[132800000,171200000,null,null,404700000,1307000000,null,null,729700000,855400000,null,null,620900000,547500000,511300000,551100000,116700000,null,218400000,333100000,284600000,381200000,326700000,462700000,172100000,141700000,225700000,-7200000,12300000,11700000,8700000,68700000,237400000,59200000,-6500000,70100000,342600000,145300000,176600000,-270800000,52200000,-1214100000,-317000000,73000000,66000000,358900000,225400000,559200000,554300000,885900000,1527400000,1377200000,1060700000,677200000,546000000,474600000,-18600000,323900000,25200000,-74400000,174200000,190400000,312800000,564300000,599300000,-263500000,-285900000,-300900000],"netIncome":[100600000,107800000,null,null,297700000,1025600000,null,null,526000000,623600000,null,null,417400000,628800000,379800000,429800000,124400000,null,217500000,248400000,201900000,360700000,294800000,390600000,160000000,155000000,256800000,-10200000,39200000,11900000,-900000,97300000,227500000,-431100000,42300000,67900000,247500000,112300000,130800000,-233100000,-44100000,-921000000,-203000000,47400000,-6200000,827900000,156700000,437200000,371900000,664800000,1182000000,1035900000,841700000,523200000,434800000,369000000,-4200000,365300000,45200000,-161500000,122200000,169000000,238100000,410700000,411400000,-519500000,-257600000,-272800000],"dilutedEps":[0.23,0.24,null,null,0.67,2.29,null,null,1.17,1.4,null,null,0.98,1.47,0.89,1.01,0.29,null,0.54,0.64,0.54,0.9972446001167545,0.8,1.08,0.45,0.4444679650014109,0.73,-0.03,0.11,0.04,0,0.28,0.65,-1.2432509341764875,0.11,0.18,0.64,0.2900464756003098,0.34,-0.6,-0.11,-2.4306152627409556,-0.54,0.12,-0.02,2.138704276146316,0.41,1.14,0.97,1.7601271860095382,3.19,2.85,2.42,1.5144311899912715,1.28,1.11,-0.01,1.1154534351145038,0.14,-0.5,0.38,0.5344433962264151,0.75,1.29,1.29,-1.6274248120300752,-0.81,-0.86],"cash":[2598700000,2648100000,2291800000,2523000000,2362700000,3659400000,3352100000,3906400000,4038000000,3627600000,3201900000,3656200000,3548500000,3405300000,3511400000,3915500000,3338600000,5293100000,2490700000,2367000000,2970600000,2374600000,2517400000,2209900000,1284900000,1276300000,1057700000,1059300000,653500000,673100000,675300000,660600000,685700000,2153500000,659400000,1035300000,1029900000,847700000,384600000,401900000,641100000,519100000,1069200000,1073300000,923000000,574000000,692000000,1417600000,842800000,769500000,881900000,839100000,702800000,735400000,464800000,626100000,591000000,348800000,336700000,322000000,301600000,272800000,259200000,286200000,153300000,276600000,281800000,294000000],"currentAssets":[null,null,null,4974800000,4754800000,5524300000,5693600000,6684900000,6757800000,6359400000,5930400000,6581100000,6540900000,6533100000,6342000000,6880500000,6291300000,8105800000,5355400000,5188400000,5658500000,5215500000,5251600000,5100100000,4263000000,4143400000,3957100000,3792500000,3449200000,3057700000,3216200000,3337200000,3375500000,4616500000,3841400000,4170400000,4178000000,4237000000,4146300000,4228800000,4125300000,3718200000,4221100000,4055600000,3748800000,3521200000,3727300000,4987600000,4599100000,5325300000,6225400000,7298700000,6899700000,6556600000,5853400000,5711700000,5156800000,4745000000,4655200000,4759100000,4971200000,4498300000,4594800000,5017900000,5075800000,5237500000,5340800000,5430200000],"totalAssets":[null,null,null,12707700000,13071900000,14199400000,14699100000,15786900000,16180800000,15802300000,15936700000,16690400000,17070100000,17440700000,17322100000,18086000000,17656600000,19554000000,18112300000,18293500000,18455500000,18283000000,17631900000,17776900000,17117900000,17389500000,17627100000,17684800000,17263200000,16840700000,17096400000,17444400000,17803100000,18633400000,20452300000,20398000000,20414700000,20119200000,20445300000,20643900000,20440100000,19298500000,18975500000,19020600000,18851600000,19789800000,19902100000,21473500000,21081500000,22036400000,23423100000,23985600000,23437600000,23386000000,22857500000,23140200000,22654400000,23032800000,22873000000,22566500000,23291700000,22924000000,23165700000,24304800000,24667500000,24480100000,24568500000,24640700000],"currentLiabilities":[null,null,null,1303900000,1379100000,1770000000,1534500000,1928500000,1783900000,2098700000,1614800000,1917700000,1676100000,1647400000,1536600000,1764900000,1302300000,3265900000,2163300000,1922300000,1549600000,1596700000,1620700000,1883000000,1871500000,2047000000,1814300000,1902700000,1939400000,1476800000,1633400000,1872000000,1897800000,2031100000,2220500000,2594900000,2502400000,2483700000,2397200000,2526900000,2724500000,2591700000,3269000000,3112900000,2865700000,3146500000,3355000000,4137900000,3494500000,4787400000,5051700000,5632000000,5130300000,5533800000,5167600000,4839400000,4696300000,3873700000,4020400000,4118900000,4175700000,4171300000,4091000000,4416700000,4449700000,3982800000,4287600000,4062500000],"totalLiabilities":[null,null,null,3959300000,4013200000,3928600000,3689500000,4125000000,3942100000,4482100000,4106400000,4691000000,4490300000,4339900000,4178500000,4643100000,4105500000,8233400000,7261200000,7028900000,7493000000,7562400000,7425200000,7625100000,7490900000,7824500000,7596100000,7690600000,7388900000,7218200000,7435900000,7649800000,7647600000,8994300000,9772600000,9982300000,9761400000,9514500000,9637800000,9961600000,10128900000,9930900000,10415600000,10356900000,10147400000,10034600000,10105100000,10957900000,10500300000,11287900000,11632300000,12076600000,11702300000,11191800000,10801000000,10584800000,10447300000,10600000000,10709200000,10736400000,11330400000,11309300000,11249000000,11720200000,11730500000,12245900000,12610700000,13005800000],"totalDebt":[null,null,null,1343900000,1332600000,1309200000,886700000,832900000,825100000,1550700000,1093300000,1053000000,1029100000,1032500000,1072600000,1079200000,1026800000,3031900000,3050800000,3026200000,3815600000,3832500000,3826600000,3845900000,3798300000,3836700000,3857800000,3868900000,3876700000,3818200000,3951600000,3907500000,3915100000,5227700000,5145700000,5017900000,4610000000,4529000000,4741300000,4679500000,4664100000,4614300000,5580100000,5197100000,4793300000,4578100000,4484600000,4462900000,3994800000,4281600000,4457800000,3976600000,4160000000,3622100000,4243900000,3621900000,3656600000,3761400000,4554100000,4200500000,4064400000,4224700000,4597600000,4411200000,4568300000,5053900000,5522800000,5855700000],"equity":[null,null,null,8748400000,9058700000,10270800000,11009600000,11661900000,12238700000,11320200000,11830300000,11999400000,12579800000,13100800000,13143600000,13442900000,13551100000,11320600000,10851100000,11264600000,10962500000,10720600000,10206700000,10151800000,9627000000,9565000000,10031000000,9994200000,9874300000,9622500000,9660500000,9794600000,10155500000,9639100000,10679700000,10415700000,10653300000,10604700000,10807500000,10682300000,10311200000,9367600000,8559900000,8663700000,8704200000,9755200000,9797000000,10515600000,10581200000,10748500000,11790800000,11909000000,11735300000,12194200000,12056500000,12555400000,12207100000,12432800000,12163800000,11830100000,11961300000,11614700000,11916700000,12584600000,12937000000,12234200000,11957800000,11634900000],"operatingCashFlow":[172400000,null,null,null,556200000,null,null,null,554300000,null,null,null,339300000,null,579400000,982300000,-45000000,null,627000000,796300000,356500000,342300000,728900000,603300000,188500000,286900000,265900000,583500000,95500000,322500000,146000000,242800000,135500000,411200000,-71000000,807000000,523800000,150000000,-175500000,507300000,486000000,277600000,189900000,813700000,340600000,238400000,318800000,1015100000,422700000,430400000,506200000,1585100000,888800000,955700000,149000000,1072700000,647400000,538100000,-80000000,847000000,312900000,219300000,42900000,609500000,228500000,-56100000,104200000,167400000],"capex":[236200000,190600000,null,null,294700000,291000000,null,null,391400000,387100000,null,null,384600000,393500000,367500000,374000000,332500000,null,274900000,214000000,188400000,251800000,229500000,227400000,245300000,298100000,235600000,201700000,196400000,209400000,223800000,168500000,197600000,230200000,223300000,201100000,241000000,289100000,313900000,294900000,322300000,341100000,263500000,257200000,265100000,384800000,288600000,297200000,340000000,362800000,290500000,262600000,353700000,340500000,321500000,310300000,411700000,358900000,383000000,333900000,240800000,294100000,340800000,304600000,364400000,349600000,356800000,320300000],"depreciationAndAmortization":[92100000,138900000,null,null,104700000,105700000,null,null,120300000,120200000,null,null,140600000,147400000,155000000,167700000,166100000,null,174300000,194300000,189500000,192700000,182800000,191100000,180900000,185000000,183700000,189300000,172700000,165500000,158800000,165900000,168800000,172000000,217500000,216800000,214500000,235100000,218100000,220700000,210800000,233100000,217800000,215400000,205900000,208500000,209100000,203500000,186100000,214200000,226700000,245000000,229200000,233000000,220000000,244200000,238700000,257700000,241100000,264400000,237900000,282100000,243000000,261700000,277000000,268200000,316600000,292100000],"dilutedShares":[446300000,446500000,null,null,446900000,447300000,null,null,447900000,444700000,null,null,426800000,427000000,null,null,427100000,null,null,null,null,null,367900000,363300000,356000000,354300000,353200000,349800000,351500000,351700000,350500000,352000000,352200000,347900000,384100000,387200000,387500000,387300000,387400000,385800000,385000000,378700000,378800000,381300000,379100000,388200000,382800000,383300000,383200000,377400000,370100000,363100000,347700000,343700000,338700000,333700000,331500000,327500000,323500000,321200000,319400000,318000000,318200000,319000000,319400000,319200000,317500000,317900000],"sharesOutstanding":[null,null,null,445400000,445600000,446100000,446500000,null,null,null,null,425500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350238549,null,null,351049649,351049649,385416049,385457882,385470085,385470085,385788256,385867417,380045964,378764442,380045964,379090013,379090013,378764442,379090013,379090013,379267122,368732231,362008984,352052452,340437227,339071423,332098640,332234087,328333935,324103141,321392799,319640550,317869351,316932047,317229733,317288326,317407176,317408647,317846644,317895646],"totalCosts":[1323000000,1509600000,null,null,1778000000,2016600000,null,null,2353700000,2217500000,null,null,1861400000,1976600000,1821300000,2093000000,1764600000,null,1719600000,2037000000,1973400000,2014000000,1820600000,1977500000,1859500000,1958900000,1510600000,1662300000,1882500000,1788500000,1548000000,1660000000,1770900000,1964800000,1853000000,2008700000,2534800000,null,1697600000,2418800000,2613900000,3270900000,1864300000,1958900000,2283000000,2162600000,1983900000,2316700000,2717000000,2871300000,2666500000,3698900000,4193800000,3780700000,3059700000,3024800000,3402500000,2871000000,2506500000,2583300000,2695500000,2716000000,2282400000,2761300000,3112300000,3074900000,3370900000,2859600000],"freeCashFlow":[-63800000,null,null,null,261500000,null,null,null,162900000,null,null,null,-45300000,null,211900000,608300000,-377500000,null,352100000,582300000,168100000,90500000,499400000,375900000,-56800000,-11200000,30300000,381800000,-100900000,113100000,-77800000,74300000,-62100000,181000000,-294300000,605900000,282800000,-139100000,-489400000,212400000,163700000,-63500000,-73600000,556500000,75500000,-146400000,30200000,717900000,82700000,67600000,215700000,1322500000,535100000,615200000,-172500000,762400000,235700000,179200000,-463000000,513100000,72100000,-74800000,-297900000,304900000,-135900000,-405700000,-252600000,-152900000],"capexOutflow":[-236200000,-190600000,null,null,-294700000,-291000000,null,null,-391400000,-387100000,null,null,-384600000,-393500000,-367500000,-374000000,-332500000,null,-274900000,-214000000,-188400000,-251800000,-229500000,-227400000,-245300000,-298100000,-235600000,-201700000,-196400000,-209400000,-223800000,-168500000,-197600000,-230200000,-223300000,-201100000,-241000000,-289100000,-313900000,-294900000,-322300000,-341100000,-263500000,-257200000,-265100000,-384800000,-288600000,-297200000,-340000000,-362800000,-290500000,-262600000,-353700000,-340500000,-321500000,-310300000,-411700000,-358900000,-383000000,-333900000,-240800000,-294100000,-340800000,-304600000,-364400000,-349600000,-356800000,-320300000],"grossMargin":[15.248421630524293,17.956366614025853,null,null,23.06356532468126,28.72364288918798,null,null,27.509486589044208,29.23204511527617,null,null,30.920921320506167,26.650106458481194,27.754713717349937,25.405735670370795,20.27034106983811,null,20.72298862148827,21.354806983034177,18.425378771049004,24.34625409904986,19.59702678696648,24.43819095477387,15.924958442175255,16.433986686390533,14.139784946236558,9.196225964409411,10.92613461735478,11.057408302454217,8.212407325264559,10.95976290892511,12.132204756146715,13.38974138343133,12.520039302890831,13.360544217687076,16.922236262422732,null,16.292046112544085,10.436859754697046,10.165613423403792,3.886721572027164,2.302430343139981,12.569081038783194,14.91077052277976,16.74127126230976,18.932567149884637,26.861141857392795,25.288129643713802,29.903670919031498,36.69020727634296,34.36191397889486,28.08263999252127,21.609800727467476,18.60000554892767,16.826753093694755,11.543556069103515,17.76472455945388,14.89885795327312,13.988496769154299,14.827991034899854,10.721261408430697,18.63482009996566,17.253884286522275,15.998957156513427,11.52100077344722,7.8585723815877255,7.602422010552035],"operatingMargin":[9.209442766950316,11.70380768555887,null,null,18.74971439016588,24.607447285778374,null,null,23.66295851847047,26.438878752695306,null,null,25.695581014729953,22.064505953789133,21.237675142708873,20.07484629778134,7.549641116990621,null,13.422616050750177,16.523235800344235,12.320611365353,15.328344404271421,14.889439483895096,20.502512562814072,11.683685585371647,9.444341715976332,9.7610513739546,0.73450376209244,3.5703309087183692,3.9525267171473066,1.9073569482288828,5.391542231847715,10.77690447400242,6.075816243606291,4.173346434296944,8.902494331065759,13.431918308800931,null,10.638521871874506,-11.112131930727182,5.066463281760733,-57.53503828926456,-3.6816639786441243,4.196214603609332,4.136048708796976,11.996418979409132,13.634582734752515,17.28139393722998,20.523021119756628,25.246029679770892,32.016928842770824,31.15892129310826,21.58923062540899,15.633856247071162,15.109730044668868,10.878020035356512,4.1090099484260065,8.842673440228607,6.45293722475181,8.283036284882481,4.105446654096553,3.5477112113356295,12.915410736769811,8.131217353694648,9.843283798267722,-3.4031677707905974,-12.438292194796531,-1.2570376403101873],"netMargin":[6.903650837222069,6.305199742644908,null,null,13.604167618699448,38.343053686256916,null,null,17.059643888042032,20.68668104163211,null,null,16.662009500618737,24.79299739768157,16.424494032174366,16.412723870622827,6.517525017027297,null,10.95055885610714,10.179493484140645,8.970542497889546,15.164382409820904,13.781496891215934,15.70251256281407,7.599145096176681,7.165310650887574,15.340501792114694,-0.6091006807595843,2.0079909845302732,0.6390634230170238,-0.05703060642544833,5.545423458338083,11.462112051592099,-20.608059658683494,2.187516160728138,3.0793650793650795,8.452580171442232,null,6.885297678580829,-10.707887362763563,-1.601656134234038,-44.35775176997544,-11.289694677715366,2.318188487308652,-0.26034012177199245,33.69007894522667,6.821644682425668,15.610383118506089,10.878722283975897,17.30799271023171,30.13537975167631,19.279373173773052,15.737122557726465,11.675183540490483,12.063368753988293,10.872127283441367,-0.11836654172420596,11.598666454992856,1.6869448383966559,-5.7338635233970034,4.347362054857875,6.001633580737952,9.084665572894806,13.66403832717836,11.917383621563687,-17.469818744325252,-8.592394929953302,-9.659714599341383],"currentRatio":[null,null,null,3.815323260986272,3.4477557827568703,3.1210734463276837,3.710394265232975,3.466372828623282,3.7882168282975504,3.0301615285653023,3.6725291057716127,3.4317672211503365,3.9024521209951675,3.965703532839626,4.127294025771183,3.898521162672106,4.83091453582124,2.481949845371873,2.4755697314288354,2.699058419601519,3.651587506453278,3.266424500532348,3.2403282532239155,2.7084970791290495,2.2778519903820467,2.024132877381534,2.1810615664443587,1.993220160824092,1.7784881922243994,2.0704902491874324,1.9690216725847924,1.7826923076923078,1.7786384234376647,2.272906306927281,1.7299707273136682,1.6071524914254884,1.6695971867007673,1.705922615452752,1.7296429167361922,1.6735130001187226,1.514149385208295,1.434656788980206,1.291251147139798,1.3028365832503452,1.3081620546463342,1.119084697282695,1.1109687034277198,1.2053457067594673,1.3160967234225212,1.112357438275473,1.2323376289169983,1.2959339488636363,1.3448921115724226,1.1848277856084426,1.1327115101788063,1.1802496177212052,1.0980559163596875,1.2249270723081291,1.1578947368421053,1.1554298477748914,1.1905069808654836,1.07839282717618,1.123148374480567,1.1361197273982837,1.14070611501899,1.3150296273978106,1.2456385856889636,1.3366646153846153],"netDebt":[null,null,null,-1179100000,-1030100000,-2350200000,-2465400000,-3073500000,-3212900000,-2076900000,-2108600000,-2603200000,-2519400000,-2372800000,-2438800000,-2836300000,-2311800000,-2261200000,560100000,659200000,845000000,1457900000,1309200000,1636000000,2513400000,2560400000,2800100000,2809600000,3223200000,3145100000,3276300000,3246900000,3229400000,3074200000,4486300000,3982600000,3580100000,3681300000,4356700000,4277600000,4023000000,4095200000,4510900000,4123800000,3870300000,4004100000,3792600000,3045300000,3152000000,3512100000,3575900000,3137500000,3457200000,2886700000,3779100000,2995800000,3065600000,3412600000,4217400000,3878500000,3762800000,3951900000,4338400000,4125000000,4415000000,4777300000,5241000000,5561700000],"fcfMargin":[-4.378259676091133,null,null,null,11.9499154594891,null,null,null,5.283300360003892,null,null,null,-1.8083110454672469,null,9.163639508735514,23.22908313285218,-19.77785927594698,null,17.727318497633675,23.862798131300714,7.468787488336962,3.804759101992769,23.34626712168669,15.111557788944724,-2.6976965091427214,-0.5177514792899409,1.810035842293907,22.799474501373464,-5.168527814773077,6.07378765909457,-4.929979088777644,4.234583380827539,-3.1287787182587663,8.652421243845309,-15.219527331023427,27.478458049886623,9.658140090843892,null,-25.761962415118177,9.756993890394599,5.945376625263311,-3.0583249048788708,-4.093209498915522,27.21670660732626,3.170270837707327,-5.957516073899243,1.314701144921858,25.632877494911988,2.419118937576786,1.7599583441812026,5.499324376003875,24.613351696413616,10.004674207721791,13.728159239506393,-4.785950115140249,22.463170300530347,6.642617591522701,5.689792030481029,-17.279988057027694,18.216999218916424,2.5650147639546055,-2.6563443304094605,-11.366324545003623,10.144059620055227,-3.936734161814548,-13.64293640918721,-8.425617078052035,-5.414114231082469],"debtToCapital":[null,null,null,13.316092466533892,12.82418946618806,11.305699481865284,7.453578003244707,6.665973044786631,6.315926453252499,12.04810852387945,8.459717106688538,8.067481842419784,7.561963127071254,7.305441758117354,7.544913549331045,7.431432093154572,7.043538506918005,21.124542762584916,21.94520173501464,21.17586139334397,25.81928664713326,26.334595378304275,27.26799826127853,27.475228073183448,28.292105204352975,28.628457583739376,27.77633776856172,27.907899387582862,28.19213148134681,28.407746620339715,29.030054143005117,28.51752651053488,27.824684093073497,35.16358597680738,32.51544984644938,32.51282915198009,30.203167073961723,29.926587681796256,30.493028400905537,30.46192503482665,31.145285904122122,33.00195252433503,39.46322489391797,37.49494978644811,35.512502315243566,31.940306837922876,31.40124355814475,29.795373368494843,27.40669593852909,28.48683641492738,27.434979013576555,25.032734048446393,26.171258170654216,22.90105776951626,26.03555740963412,22.388779338950258,23.05010810844885,23.226834298699533,27.24086159146783,26.20301174004716,25.36176266871338,26.672096165258786,27.84011432516062,25.954647618823472,26.096667866303346,29.233403323673507,31.593881216891866,33.47912593049981],"returnOnAssets":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.67275508678299,9.000567286842688,null,null,null,null,5.4364775220022725,6.1872975195975854,6.919801277501775,6.78090933112944,5.608802298689467,5.459031736577895,3.1673608428247944,2.5641995165948734,1.7393997113659867,0.2303915215920054,0.8397572389920637,1.9152291516356161,-0.6043846073614271,-0.3408906300351277,-0.4936261970699533,-0.3841142085625023,2.4256436987453744,2.731211611439302,1.2548152010506337,-0.16693264928478416,-5.4158411069138985,-7.108937413751117,-5.650896897729708,-5.511596596736715,3.408180964636477,5.277074716546289,6.9916358185513445,8.9835249454713,7.797026744002563,12.260301164218514,14.318805255713377,16.731694935432206,15.775476416922046,12.25394657804782,9.203875584074964,5.739824698429229,5.019087094022249,3.3907348487333397,1.0711777485576512,1.6158063470022483,0.76114960136476,1.5977862102969893,4.010983266945871,5.126023786885519,2.2812372769443994,0.18854406274746408,-2.6090243229714685],"returnOnEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.588303730401734,11.961317826787443,null,null,null,null,9.332522730159882,10.502521630939604,11.654619824060067,11.715680322494475,9.863154158614979,9.510962214085593,5.5753003077534,4.520724259408347,3.103061889250814,0.4062666632811111,1.4907422380336353,3.3530040240042336,-1.1130954853179382,-0.6292956804751182,-0.9242811833570012,-0.7054707623697667,4.643396990683567,5.198443724636062,2.4409896672670395,-0.3253118366762861,-10.68880399353104,-14.469675847041936,-11.585857541610668,-11.388663925029187,6.966553015248812,11.176178984469056,14.761748343265918,18.60163647111286,15.905421948233734,24.60556425388414,29.02705064973288,33.377993861044516,31.232592502190236,23.781308575813615,17.729435424535243,11.0498529804865,9.460348398099647,6.402067687022869,2.0077505074737036,3.0717796792505916,1.4546210624805074,3.0547538464732877,7.700278930316571,9.873766482048975,4.534381040634998,0.3769712454711094,-5.272610912694317],"revenueGrowth":[null,null,null,null,50.17156189953336,56.44849973679593,null,null,40.899328245670155,12.700014954389104,null,null,-18.75263516362339,-15.866644551335218,null,null,-23.8074328370125,null,-14.106555959176614,-6.816359262229355,17.917954628804942,null,7.698117007350724,1.938365707728873,-6.45132625405429,-9.055747078113175,-21.74278902342106,-32.67939698492462,-7.280930895274285,-13.919193786982254,-5.7287933094384735,4.777260241251646,1.6699108697879383,12.340905429353954,22.533426272099355,25.66966830046735,47.526199113260795,null,-1.7582872213890433,-1.274376417233558,-5.966326286670542,null,-5.348212875717218,-6.072855895998897,-13.506936878041698,18.354765688965948,27.751515488571265,36.97363916466963,43.54818391769892,56.30341010824449,70.75007618301336,91.84846645481485,56.45293394957,16.670137984899757,-8.107487953496673,-36.83348532504513,-33.65803496307376,-29.71905473858032,-25.661016008656322,-17.012374779021798,-20.781782825578443,-10.592157485315134,-2.1833246249160276,6.713768373215934,22.811199260023486,5.6038921836713,14.388187263916974,-6.041853811092257]}},"filings":[{"accn":"0001618034-21-000003","filed":"2021-02-22","form":"10-K"},{"accn":"0001618034-20-000007","filed":"2020-05-05","form":"10-Q"},{"accn":"0001618034-20-000011","filed":"2020-08-04","form":"10-Q"},{"accn":"0001618034-20-000014","filed":"2020-11-03","form":"10-Q"},{"accn":"0001618034-22-000004","filed":"2022-02-23","form":"10-K"},{"accn":"0001618034-21-000006","filed":"2021-05-04","form":"10-Q"},{"accn":"0001618034-21-000010","filed":"2021-08-03","form":"10-Q"},{"accn":"0001618034-21-000013","filed":"2021-11-02","form":"10-Q"},{"accn":"0001618034-23-000003","filed":"2023-02-23","form":"10-K"},{"accn":"0001618034-22-000007","filed":"2022-05-03","form":"10-Q"},{"accn":"0001618034-22-000010","filed":"2022-08-02","form":"10-Q"},{"accn":"0001618034-22-000012","filed":"2022-11-08","form":"10-Q"},{"accn":"0001618034-24-000004","filed":"2024-02-22","form":"10-K"},{"accn":"0001618034-23-000008","filed":"2023-05-04","form":"10-Q"},{"accn":"0001618034-23-000015","filed":"2023-08-02","form":"10-Q"},{"accn":"0001618034-23-000019","filed":"2023-11-08","form":"10-Q"},{"accn":"0001618034-25-000003","filed":"2025-03-03","form":"10-K"},{"accn":"0001618034-24-000006","filed":"2024-05-02","form":"10-Q"},{"accn":"0001618034-24-000013","filed":"2024-08-07","form":"10-Q"},{"accn":"0001618034-24-000019","filed":"2024-11-12","form":"10-Q"},{"accn":"0001285785-26-000017","filed":"2026-02-27","form":"10-K"},{"accn":"0001618034-25-000005","filed":"2025-05-07","form":"10-Q"},{"accn":"0001628280-25-038265","filed":"2025-08-06","form":"10-Q"},{"accn":"0001628280-25-049494","filed":"2025-11-05","form":"10-Q"},{"accn":"0001285785-26-000067","filed":"2026-05-11","form":"10-Q"},{"accn":"0001285785-26-000112","filed":"2026-08-05","form":"10-Q"},{"accn":"0001618034-18-000011","filed":"2018-08-07","form":"10-Q"},{"accn":"0001618034-18-000014","filed":"2018-11-06","form":"10-Q"},{"accn":"0001618034-19-000006","filed":"2019-05-07","form":"10-Q"},{"accn":"0001618034-19-000016","filed":"2019-08-06","form":"10-Q"},{"accn":"0001618034-19-000018","filed":"2019-11-05","form":"10-Q"},{"accn":"0001193125-11-260021","filed":"2011-09-29","form":"10-Q"},{"accn":"0001193125-12-002337","filed":"2012-01-04","form":"10-Q"},{"accn":"0001193125-12-412302","filed":"2012-10-02","form":"10-Q"},{"accn":"0001193125-13-003241","filed":"2013-01-04","form":"10-Q"},{"accn":"0001193125-14-185118","filed":"2014-05-06","form":"10-Q"},{"accn":"0001193125-14-289449","filed":"2014-07-31","form":"10-Q"},{"accn":"0001618034-14-000004","filed":"2014-10-30","form":"10-Q"},{"accn":"0001193125-10-240904","filed":"2010-10-29","form":"10-Q/A"},{"accn":"0001193125-11-002810","filed":"2011-01-06","form":"10-Q"},{"accn":"0001618034-15-000009","filed":"2015-04-30","form":"10-Q"},{"accn":"0001618034-15-000014","filed":"2015-08-04","form":"10-Q"},{"accn":"0001618034-15-000020","filed":"2015-11-03","form":"10-Q"},{"accn":"0001618034-17-000005","filed":"2017-02-15","form":"10-K"},{"accn":"0001618034-16-000030","filed":"2016-05-04","form":"10-Q"},{"accn":"0001618034-16-000036","filed":"2016-08-02","form":"10-Q"},{"accn":"0001618034-16-000043","filed":"2016-11-01","form":"10-Q"},{"accn":"0001618034-18-000003","filed":"2018-02-21","form":"10-K"},{"accn":"0001618034-17-000008","filed":"2017-05-03","form":"10-Q"},{"accn":"0001618034-17-000011","filed":"2017-08-01","form":"10-Q"},{"accn":"0001618034-17-000015","filed":"2017-11-03","form":"10-Q"},{"accn":"0001618034-18-000006","filed":"2018-05-09","form":"10-Q"},{"accn":"0001193125-13-427256","filed":"2013-11-05","form":"10-Q"},{"accn":"0001618034-19-000004","filed":"2019-03-13","form":"10-K"},{"accn":"0001618034-20-000003","filed":"2020-02-20","form":"10-K"},{"accn":"0001193125-11-084494","filed":"2011-03-31","form":"10-Q"},{"accn":"0001193125-14-057263","filed":"2014-02-18","form":"10-KT"},{"accn":"0001193125-12-139520","filed":"2012-03-29","form":"10-Q"},{"accn":"0001618034-15-000005","filed":"2015-02-17","form":"10-K"},{"accn":"0001193125-13-131376","filed":"2013-03-28","form":"10-Q"},{"accn":"0001193125-11-191456","filed":"2011-07-19","form":"10-K"},{"accn":"0001193125-12-323518","filed":"2012-07-31","form":"10-K/A"},{"accn":"0001618034-16-000025","filed":"2016-02-19","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9587300000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":9587300000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1899700000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1899700000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2176900000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":2176900000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2753400000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":2753400000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8906300000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6830000000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2076300000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":2076300000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":8906300000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1798100000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1798100000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2044700000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2044700000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2381500000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":2381500000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8681700000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6224300000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":2457400000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":2457400000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":8681700000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2297100000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":2297100000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2800700000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":2800700000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3418600000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":3418600000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12357400000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":8516400000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":3841000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":3841000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":12357400000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3922300000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":3922300000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5373100000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":5373100000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5348500000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":5348500000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":19125200000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14643900000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":4481300000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":4481300000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":19125200000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3604300000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":3604300000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3394000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":3394000000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3548300000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":3548300000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13696100000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":10546600000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":3149500000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":3149500000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":13696100000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2679400000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":2679400000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2816600000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":2816600000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2810900000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":2810900000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11122800000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8306900000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":2815900000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":2815900000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":11122800000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2620900000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":2620900000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3005700000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":3005700000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3452100000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":3452100000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12052400000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9078700000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":2973700000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":2973700000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":12052400000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2998000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":2998000000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2824100000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":2824100000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1754600000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1984800000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1933700000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2205000000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2928100000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":2188300000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":2674800000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":3083300000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":3014500000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":2505100000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":2536200000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2312400000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2618700000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1908700000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":1457200000},"revenue@2009Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":1709700000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1986200000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2440200000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2250700000},"#45":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9055800000},"#46":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6677200000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":2378600000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9055800000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2139100000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2487500000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2105500000},"#47":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8895300000},"#48":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":6732100000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":2163200000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":8895300000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1674000000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1674600000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1952200000},"#49":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7162800000},"#50":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5300700000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":1862100000},"revenue@FY2016":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7162800000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1578100000},"#51":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7409400000},"#52":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5317500000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":2091900000},"revenue@FY2017":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7409400000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8088900000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2473500000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8009000000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6013400000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":1995600000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8009000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1756700000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1787700000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2026400000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7616800000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5570800000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":2046000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7616800000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1862200000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2048400000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2554100000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9157100000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6464700000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":2692400000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9157100000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2483200000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3526800000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3846500000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":13369400000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9856500000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":3512900000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":13369400000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2933900000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2822900000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3138700000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11485500000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8895500000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":2590000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11485500000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2280200000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2422600000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2394100000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9610900000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":7096900000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":2514000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9610900000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2132500000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2487100000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2899800000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10150500000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7519400000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":2631100000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10150500000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2762400000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2609400000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":1235000000},"costOfRevenue@2009Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":1402700000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":1683600000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":1906500000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":2235100000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":2133300000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1871100000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":1860300000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1670600000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1953400000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1521800000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1574600000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1919100000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1836000000},"#67":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7129200000},"#68":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5329700000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":1799500000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7129200000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1719900000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1879600000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1770200000},"#69":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7177400000},"#70":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5369700000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":1807700000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7177400000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1437300000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1520600000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1738900000},"#71":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6352800000},"#72":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4696600000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":1656200000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6352800000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1448500000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1562300000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1744000000},"#73":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6566600000},"#74":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4754800000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":1811800000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6566600000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1691600000},"costOfRevenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"grossProfit@2019Q1","weight":-1}],"rule":"accounting-identity","value":1590200000},"costOfRevenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"grossProfit@2019Q2","weight":-1}],"rule":"accounting-identity","value":1949700000},"costOfRevenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"grossProfit@2018Q2","weight":-1}],"rule":"accounting-identity","value":1910400000},"costOfRevenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"grossProfit@2018Q3","weight":-1}],"rule":"accounting-identity","value":2432600000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":222200000},"grossProfit@2009Q4":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":307000000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":504700000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":768300000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":848200000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":881200000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":774600000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":675900000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":641800000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":665300000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":386900000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":411600000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":521100000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":414700000},"#75":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1926600000},"#76":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1347500000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":579100000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1926600000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":419200000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":607900000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":335300000},"#77":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1717900000},"#78":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1362400000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":355500000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1717900000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":236700000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":154000000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":213300000},"#79":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":810000000},"#80":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":604100000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":205900000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":810000000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":129600000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":192300000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":240800000},"#81":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":842800000},"#82":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":562700000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":280100000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":842800000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":242100000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":294600000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":495500000},"#83":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1498400000},"#84":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1032200000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":466200000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1498400000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":309500000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":227200000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":279900000},"#85":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":897300000},"#86":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":816600000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":80700000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":897300000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":41400000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":257000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":355100000},"#87":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1064900000},"#88":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":653500000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":411400000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1064900000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":434900000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":752300000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":864500000},"#89":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3200300000},"#90":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2051700000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":1148600000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3200300000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1439100000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1846300000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1502000000},"#91":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5755800000},"#92":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4787400000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":968400000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5755800000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":670400000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":571100000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":409600000},"#93":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2210600000},"#94":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1651100000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":559500000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2210600000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":399200000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":394000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":416800000},"#95":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1511900000},"#96":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1210000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":301900000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1511900000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":488400000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":518600000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":552300000},"#97":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1901900000},"#98":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1559300000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":342600000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1901900000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":235600000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":214700000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":81400000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":81400000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":82900000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":82900000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":88100000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":88100000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":89300000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":89300000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":101100000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":101100000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":100600000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":100600000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":114800000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":114800000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":102800000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":102800000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":91900000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":91900000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":116100000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":116100000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":94400000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":94400000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":120000000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":120000000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":87500000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":87500000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":83900000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":83900000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":382400000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":291300000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":91100000},"#116":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":125400000},"#117":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":67000000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":58400000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118"}],"rule":"component-sum","value":149500000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":507800000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":100400000},"#120":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-300000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"component-sum","value":100700000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":89300000},"#122":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-8600000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"component-sum","value":97900000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":76600000},"#124":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-12700000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"component-sum","value":89300000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":361200000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":266300000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":94900000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":94900000},"#128":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":0},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7600000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":368800000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":89800000},"#131":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16500000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"component-sum","value":73300000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":72900000},"#133":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-68800000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"component-sum","value":141700000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":66900000},"#135":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-76700000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"component-sum","value":143600000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":304200000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":229600000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":74600000},"#139":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":186800000},"#140":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-129100000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":315900000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#141","weight":-1}],"rule":"component-sum","value":-241300000},"#142":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7400000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#142"},{"ref":"#143"},{"ref":"#139","weight":-1}],"rule":"component-sum","value":124800000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":80900000},"#145":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-18600000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"component-sum","value":99500000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":71200000},"#147":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-26500000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"component-sum","value":97700000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":66100000},"#149":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":39200000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"component-sum","value":26900000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":301300000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":218200000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":83100000},"#153":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-75800000},"#154":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-5900000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":-69900000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155","weight":-1}],"rule":"component-sum","value":153000000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6100000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#156"},{"ref":"#153","weight":-1}],"rule":"component-sum","value":383200000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":93600000},"#158":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-67800000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"component-sum","value":161400000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":79300000},"#160":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-19000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"component-sum","value":98300000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":78500000},"#162":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-23700000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"component-sum","value":102200000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":341100000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":251400000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":89700000},"#166":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-229000000},"#167":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-110500000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":-118500000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168","weight":-1}],"rule":"component-sum","value":208200000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5700000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#169"},{"ref":"#166","weight":-1}],"rule":"component-sum","value":575800000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":93500000},"#171":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-13900000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"component-sum","value":107400000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":78100000},"#173":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-21600000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"component-sum","value":99700000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":78200000},"#175":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-77800000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"component-sum","value":156000000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":354100000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":249800000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":104300000},"#179":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-176000000},"#180":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-113300000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":-62700000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#181","weight":-1}],"rule":"component-sum","value":167000000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5100000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#182"},{"ref":"#179","weight":-1}],"rule":"component-sum","value":535200000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":67900000},"#184":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-39700000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"component-sum","value":107600000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":95100000},"#186":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-76100000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"component-sum","value":171200000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":97600000},"#188":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-159000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"component-sum","value":256600000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":371500000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":260600000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":110900000},"#192":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-280500000},"#193":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-274800000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":-5700000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#194","weight":-1}],"rule":"component-sum","value":116600000},"#195":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1200000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#195"},{"ref":"#192","weight":-1}],"rule":"component-sum","value":653200000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":101700000},"#197":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-20000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"component-sum","value":121700000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":107600000},"#199":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-2600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"component-sum","value":110200000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":97700000},"#201":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-65200000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"component-sum","value":162900000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":430500000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":307000000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":123500000},"#205":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-143200000},"#206":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-87800000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":-55400000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#207","weight":-1}],"rule":"component-sum","value":178900000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1100000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#208"},{"ref":"#205","weight":-1}],"rule":"component-sum","value":574800000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":132400000},"#210":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-50900000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"component-sum","value":183300000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":108200000},"#212":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-63900000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"component-sum","value":172100000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":124500000},"#214":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-222800000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"component-sum","value":347300000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":498000000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":365100000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":132900000},"#218":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-472500000},"#219":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-337600000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":-134900000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220","weight":-1}],"rule":"component-sum","value":267800000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1800000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#221"},{"ref":"#218","weight":-1}],"rule":"component-sum","value":972300000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":127700000},"#223":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1900000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"component-sum","value":125800000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":129900000},"#225":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-72000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"component-sum","value":201900000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":119900000},"#227":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-143900000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"component-sum","value":263800000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":500500000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":377500000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":123000000},"#231":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-428500000},"#232":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-214000000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":-214500000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233","weight":-1}],"rule":"component-sum","value":337500000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1700000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#234"},{"ref":"#231","weight":-1}],"rule":"component-sum","value":930700000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":106800000},"#236":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-119500000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"component-sum","value":226300000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":128400000},"#238":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-32300000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"component-sum","value":160700000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":148200000},"#240":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-153200000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"component-sum","value":301400000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":496900000},"#242":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":383400000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":113500000},"#244":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-393500000},"#245":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-305000000},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":-88500000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#246","weight":-1}],"rule":"component-sum","value":202000000},"#247":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#247"},{"ref":"#244","weight":-1}],"rule":"component-sum","value":903400000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":122600000},"#249":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-27300000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"component-sum","value":149900000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":167200000},"#251":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-107000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"component-sum","value":274200000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":125500000},"#253":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-87000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"component-sum","value":212500000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":533900000},"#255":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":415300000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":118600000},"#257":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-289300000},"#258":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-221300000},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":-68000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#259","weight":-1}],"rule":"component-sum","value":186600000},"#260":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":27800000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#260"},{"ref":"#257","weight":-1}],"rule":"component-sum","value":851000000},"#261":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":135900000},"#262":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-240000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"component-sum","value":375900000},"#263":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":131600000},"#264":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-112400000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"component-sum","value":244000000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":134200000},"operatingIncome@2009Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":200100000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":410300000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":658200000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":729600000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":797000000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":643700000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":559600000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":491100000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":525700000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":144100000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":266600000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":403200000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":277300000},"#265":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1311800000},"#266":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":947200000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":364600000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1311800000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":318500000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":510000000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":246000000},"#267":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1278800000},"#268":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1074500000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":204300000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1278800000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":163400000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12300000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":69700000},"#269":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":319000000},"#270":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":245400000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":73600000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":319000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":30100000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":94600000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":213900000},"#271":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":465700000},"#272":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":338600000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":127100000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":465700000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":80700000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":196300000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":393300000},"#273":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":928300000},"#274":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":670300000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":258000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":928300000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":202100000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-241900000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":139500000},"#275":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1094900000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":99700000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":-1194600000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1094900000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-66200000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":85800000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":98500000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":412900000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":118100000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":294800000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":412900000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":313200000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":484000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":701600000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2468500000},"#280":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1498800000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":969700000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2468500000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1255800000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1674200000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1154700000},"#281":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4785300000},"#282":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4084700000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":700600000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4785300000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":544600000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":369200000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":145800000},"#283":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1338100000},"#284":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1059600000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":278500000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1338100000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":172900000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":233300000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":115400000},"#285":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":621500000},"#286":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":521600000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":99900000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":621500000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":338500000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":244400000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":339800000},"#287":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":821500000},"#288":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":922700000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":-101200000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":821500000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-372900000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-35500000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":180900000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2224800000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4642500000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1325900000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":315400000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1212900000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":132800000},"pretaxIncome@2009Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":171200000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":404700000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":1307000000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":729700000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":855400000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":620900000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":547500000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":511300000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":551100000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":116700000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":218400000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":333100000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":284600000},"#289":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1217300000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":836100000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":381200000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1217300000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":326700000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":462700000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":172100000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1103300000},"#292":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":961600000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":141700000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1103300000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":225700000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-7200000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":12300000},"#293":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":242400000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":230700000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":11700000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":242400000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8700000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":68700000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":237400000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":374000000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":314800000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":59200000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":374000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-6500000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":70100000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":342600000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":551500000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":406200000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":145300000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":551500000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":176600000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-270800000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":52200000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1256100000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-42000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":-1214100000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1256100000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-317000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":73000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":66000000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":180900000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-178000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":358900000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":225400000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":559200000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":554300000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2224800000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1338900000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":885900000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1527400000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1377200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1060700000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4642500000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3965300000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":677200000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":546000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":474600000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-18600000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1325900000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1002000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":323900000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25200000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-74400000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":174200000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":315400000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":125000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":190400000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":312800000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":564300000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":599300000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1212900000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1476400000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":-263500000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-285900000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-300900000},"#313":{"kind":"filed","concept":"InterestAndOtherIncome","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":21300000},"#314":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-107600000},"interestExpense@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"component-sum","value":128900000},"#315":{"kind":"filed","concept":"InterestAndOtherIncome","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":35800000},"#316":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-97800000},"interestExpense@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"component-sum","value":133600000},"#317":{"kind":"filed","concept":"InterestAndOtherIncome","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28200000},"#318":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-112400000},"interestExpense@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"component-sum","value":140600000},"#319":{"kind":"filed","concept":"InterestAndOtherIncome","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33200000},"#320":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-138100000},"interestExpense@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"component-sum","value":171300000},"#321":{"kind":"filed","concept":"InterestAndOtherIncome","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":49700000},"#322":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-166100000},"interestExpense@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"component-sum","value":215800000},"#323":{"kind":"filed","concept":"InterestAndOtherIncome","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":33100000},"#324":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-182900000},"interestExpense@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"component-sum","value":216000000},"#325":{"kind":"filed","concept":"InterestAndOtherIncome","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33500000},"#326":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-180600000},"interestExpense@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"component-sum","value":214100000},"#327":{"kind":"filed","concept":"InterestAndOtherIncome","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":25200000},"#328":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-169100000},"interestExpense@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"component-sum","value":194300000},"#329":{"kind":"filed","concept":"InterestAndOtherIncome","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":31000000},"#330":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-137800000},"interestExpense@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"component-sum","value":168800000},"#331":{"kind":"filed","concept":"InterestAndOtherIncome","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":59600000},"#332":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-129400000},"interestExpense@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"component-sum","value":189000000},"#333":{"kind":"filed","concept":"InterestAndOtherIncome","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47200000},"#334":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-182800000},"interestExpense@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"component-sum","value":230000000},"#335":{"kind":"filed","concept":"InterestAndOtherIncome","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":53800000},"#336":{"kind":"filed","concept":"InterestIncomeExpenseNonoperatingNet","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-187700000},"interestExpense@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"component-sum","value":241500000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":100600000},"netIncome@2009Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":107800000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":297700000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":1025600000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":526000000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":623600000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":417400000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":628800000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":379800000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":429800000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":124400000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":217500000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":248400000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":201900000},"#337":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1028600000},"#338":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":667900000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":360700000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1028600000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":294800000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":390600000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":160000000},"#339":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1000400000},"#340":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":845400000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":155000000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1000400000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":256800000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-10200000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":39200000},"#341":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":297800000},"#342":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":285900000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":11900000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":297800000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-900000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":97300000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":227500000},"#343":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-107200000},"#344":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":323900000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":-431100000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-107200000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":42300000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":67900000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":247500000},"#345":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":470000000},"#346":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":357700000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":112300000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":470000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":130800000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-233100000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-44100000},"#347":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1067400000},"#348":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-146400000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":-921000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1067400000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-203000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":47400000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-6200000},"#349":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":666100000},"#350":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-161800000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":827900000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":666100000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":156700000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":437200000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":371900000},"#351":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1630600000},"#352":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":965800000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":664800000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1630600000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1182000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1035900000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":841700000},"#353":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3582800000},"#354":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3059600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":523200000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3582800000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":434800000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":369000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-4200000},"#355":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1164900000},"#356":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":799600000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":365300000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1164900000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45200000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-161500000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":122200000},"#357":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":174900000},"#358":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5900000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":169000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":174900000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":238100000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":410700000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":411400000},"#359":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":540700000},"#360":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1060200000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":-519500000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":540700000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-257600000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-272800000},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2009-06-01","end":"2009-08-31","value":0.23},"dilutedEps@2009Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2009-09-01","end":"2009-11-30","value":0.24},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-06-01","end":"2010-08-31","value":0.67},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-09-01","end":"2010-11-30","value":2.29},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-06-01","end":"2011-08-31","value":1.17},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2011-09-01","end":"2011-11-30","value":1.4},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.98},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-09-01","end":"2012-11-30","value":1.47},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.89},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.01},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.29},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.54},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.64},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.54},"#361":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.68},"#362":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":375600000},"#363":{"kind":"computed","op":"product","terms":[{"ref":"#361"},{"ref":"#362"}],"value":1006608000.0000001},"#364":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.72},"#365":{"kind":"filed","concept":"WeightedAverageNumberOfSharesOutstandingBasic","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":386600000},"#366":{"kind":"computed","op":"product","terms":[{"ref":"#364"},{"ref":"#365"}],"value":664952000},"#367":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#366","weight":-1}],"value":341656000.0000001},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#362","weight":4},{"ref":"#365","weight":-3}],"rule":"unaverage-quarter","value":342600000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"per-share-quarter","value":0.9972446001167545},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.68},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.8},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1.08},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.45},"#369":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.78},"#370":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":360300000},"#371":{"kind":"computed","op":"product","terms":[{"ref":"#369"},{"ref":"#370"}],"value":1001633999.9999999},"#372":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":2.33},"#373":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":362300000},"#374":{"kind":"computed","op":"product","terms":[{"ref":"#372"},{"ref":"#373"}],"value":844159000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#374","weight":-1}],"value":157474999.99999988},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#370","weight":4},{"ref":"#373","weight":-3}],"rule":"unaverage-quarter","value":354300000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"per-share-quarter","value":0.4444679650014109},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.78},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.73},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.03},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.11},"#377":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.85},"#378":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":351700000},"#379":{"kind":"computed","op":"product","terms":[{"ref":"#377"},{"ref":"#378"}],"value":298945000},"#380":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":0.81},"#381":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":351700000},"#382":{"kind":"computed","op":"product","terms":[{"ref":"#380"},{"ref":"#381"}],"value":284877000},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#382","weight":-1}],"value":14068000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#378","weight":4},{"ref":"#381","weight":-3}],"rule":"unaverage-quarter","value":351700000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"per-share-quarter","value":0.04},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.85},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.28},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.65},"#385":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.31},"#386":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":350900000},"#387":{"kind":"computed","op":"product","terms":[{"ref":"#385"},{"ref":"#386"}],"value":-108779000},"#388":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":0.92},"#389":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":351900000},"#390":{"kind":"computed","op":"product","terms":[{"ref":"#388"},{"ref":"#389"}],"value":323748000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#390","weight":-1}],"value":-432527000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#386","weight":4},{"ref":"#389","weight":-3}],"rule":"unaverage-quarter","value":347900000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"per-share-quarter","value":-1.2432509341764875},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.31},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.11},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.18},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.64},"#393":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.22},"#394":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":386400000},"#395":{"kind":"computed","op":"product","terms":[{"ref":"#393"},{"ref":"#394"}],"value":471408000},"#396":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":0.93},"#397":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":386100000},"#398":{"kind":"computed","op":"product","terms":[{"ref":"#396"},{"ref":"#397"}],"value":359073000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#398","weight":-1}],"value":112335000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#394","weight":4},{"ref":"#397","weight":-3}],"rule":"unaverage-quarter","value":387300000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"per-share-quarter","value":0.2900464756003098},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.22},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.34},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.6},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.11},"#401":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-2.78},"#402":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":383800000},"#403":{"kind":"computed","op":"product","terms":[{"ref":"#401"},{"ref":"#402"}],"value":-1066963999.9999999},"#404":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":-0.38},"#405":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":385500000},"#406":{"kind":"computed","op":"product","terms":[{"ref":"#404"},{"ref":"#405"}],"value":-146490000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#406","weight":-1}],"value":-920473999.9999999},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#402","weight":4},{"ref":"#405","weight":-3}],"rule":"unaverage-quarter","value":378700000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"per-share-quarter","value":-2.4306152627409556},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-2.78},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.54},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.12},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.02},"#409":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.75},"#410":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":381300000},"#411":{"kind":"computed","op":"product","terms":[{"ref":"#409"},{"ref":"#410"}],"value":667275000},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.43},"#413":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":379000000},"#414":{"kind":"computed","op":"product","terms":[{"ref":"#412"},{"ref":"#413"}],"value":-162970000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#414","weight":-1}],"value":830245000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#410","weight":4},{"ref":"#413","weight":-3}],"rule":"unaverage-quarter","value":388200000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"per-share-quarter","value":2.138704276146316},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.75},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.41},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.14},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.97},"#417":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.27},"#418":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":381600000},"#419":{"kind":"computed","op":"product","terms":[{"ref":"#417"},{"ref":"#418"}],"value":1629431999.9999998},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.52},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":383000000},"#422":{"kind":"computed","op":"product","terms":[{"ref":"#420"},{"ref":"#421"}],"value":965160000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#422","weight":-1}],"value":664271999.9999998},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#418","weight":4},{"ref":"#421","weight":-3}],"rule":"unaverage-quarter","value":377400000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"per-share-quarter","value":1.7601271860095382},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.27},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":3.19},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":2.85},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":2.42},"#425":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":10.06},"#426":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":356000000},"#427":{"kind":"computed","op":"product","terms":[{"ref":"#425"},{"ref":"#426"}],"value":3581360000},"#428":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":8.5},"#429":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":360100000},"#430":{"kind":"computed","op":"product","terms":[{"ref":"#428"},{"ref":"#429"}],"value":3060850000},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#430","weight":-1}],"value":520510000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#426","weight":4},{"ref":"#429","weight":-3}],"rule":"unaverage-quarter","value":343700000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"per-share-quarter","value":1.5144311899912715},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":10.06},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.28},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.11},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.01},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.5},"#434":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":333200000},"#435":{"kind":"computed","op":"product","terms":[{"ref":"#433"},{"ref":"#434"}],"value":1166200000},"#436":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.39},"#437":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":335100000},"#438":{"kind":"computed","op":"product","terms":[{"ref":"#436"},{"ref":"#437"}],"value":800889000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#438","weight":-1}],"value":365311000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#434","weight":4},{"ref":"#437","weight":-3}],"rule":"unaverage-quarter","value":327500000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"per-share-quarter","value":1.1154534351145038},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.5},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.14},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.5},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.38},"#441":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.55},"#442":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":320700000},"#443":{"kind":"computed","op":"product","terms":[{"ref":"#441"},{"ref":"#442"}],"value":176385000},"#444":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.02},"#445":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":321600000},"#446":{"kind":"computed","op":"product","terms":[{"ref":"#444"},{"ref":"#445"}],"value":6432000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#446","weight":-1}],"value":169953000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#442","weight":4},{"ref":"#445","weight":-3}],"rule":"unaverage-quarter","value":318000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"per-share-quarter","value":0.5344433962264151},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.55},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.75},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.29},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.29},"#449":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.7},"#450":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":318900000},"#451":{"kind":"computed","op":"product","terms":[{"ref":"#449"},{"ref":"#450"}],"value":542130000},"#452":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.33},"#453":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":318800000},"#454":{"kind":"computed","op":"product","terms":[{"ref":"#452"},{"ref":"#453"}],"value":1061604000},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#454","weight":-1}],"value":-519474000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#450","weight":4},{"ref":"#453","weight":-3}],"rule":"unaverage-quarter","value":319200000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"per-share-quarter","value":-1.6274248120300752},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.7},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.81},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.86},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2009-08-31","value":2598700000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2009-11-30","value":2648100000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2010-02-28","value":2291800000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2010-05-31","value":2523000000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-08-31","value":2362700000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-11-30","value":3659400000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2011-02-28","value":3352100000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2011-05-31","value":3906400000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-08-31","value":4038000000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-11-30","value":3627600000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2012-02-29","value":3201900000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-06-30","value":3656200000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-09-30","value":3548500000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-12-31","value":3405300000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-03-31","value":3511400000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-06-30","value":3915500000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2013-09-30","value":3338600000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-12-31","value":5293100000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-03-31","value":2490700000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-06-30","value":2367000000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-09-30","value":2970600000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-12-31","value":2374600000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-12-31","value":2374600000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-03-31","value":2517400000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-06-30","value":2209900000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-09-30","value":1284900000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-12-31","value":1276300000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-12-31","value":1276300000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-03-31","value":1057700000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-06-30","value":1059300000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-09-30","value":653500000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-12-31","value":673100000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-12-31","value":673100000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2017-03-31","value":675300000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-06-30","value":660600000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-09-30","value":685700000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-12-31","value":2153500000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-12-31","value":2153500000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-03-31","value":659400000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-06-30","value":1035300000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2018-09-30","value":1029900000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":847700000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":847700000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-03-31","value":384600000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-06-30","value":401900000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-09-30","value":641100000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":519100000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":519100000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-03-31","value":1069200000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-06-30","value":1073300000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-09-30","value":923000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":574000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":574000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-03-31","value":692000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-06-30","value":1417600000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-09-30","value":842800000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":769500000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-12-31","value":769500000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-03-31","value":881900000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-06-30","value":839100000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-09-30","value":702800000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":735400000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-12-31","value":735400000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-03-31","value":464800000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-06-30","value":626100000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-09-30","value":591000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-12-31","value":348800000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-12-31","value":348800000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-03-31","value":336700000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-06-30","value":322000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-09-30","value":301600000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-12-31","value":272800000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-12-31","value":272800000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-03-31","value":259200000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-06-30","value":286200000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-09-30","value":153300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-12-31","value":276600000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-12-31","value":276600000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-03-31","value":281800000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2026-06-30","value":294000000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2010-05-31","value":4974800000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2010-08-31","value":4754800000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2010-11-30","value":5524300000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2011-02-28","value":5693600000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2011-05-31","value":6684900000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2011-08-31","value":6757800000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-11-30","value":6359400000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2012-02-29","value":5930400000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2012-05-31","value":6581100000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2012-08-31","value":6540900000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-11-30","value":6533100000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2013-02-28","value":6342000000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2013-05-31","value":6880500000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":6291300000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2013-12-31","value":8105800000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-03-31","value":5355400000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-06-30","value":5188400000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-09-30","value":5658500000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2014-12-31","value":5215500000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2014-12-31","value":5215500000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-03-31","value":5251600000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-06-30","value":5100100000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":4263000000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":4143400000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":4143400000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":3957100000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":3792500000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":3449200000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":3057700000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":3057700000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":3216200000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":3337200000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":3375500000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-12-31","value":4616500000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-12-31","value":4616500000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2018-03-31","value":3841400000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":4170400000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":4178000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-12-31","value":4237000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-12-31","value":4237000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":4146300000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":4228800000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":4125300000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":3718200000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":3718200000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-03-31","value":4221100000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-06-30","value":4055600000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-09-30","value":3748800000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-12-31","value":3521200000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-12-31","value":3521200000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-03-31","value":3727300000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-06-30","value":4987600000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-09-30","value":4599100000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":5325300000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":5325300000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-03-31","value":6225400000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":7298700000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-09-30","value":6899700000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-12-31","value":6556600000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-12-31","value":6556600000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":5853400000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":5711700000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-09-30","value":5156800000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-12-31","value":4745000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-12-31","value":4745000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-03-31","value":4655200000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-06-30","value":4759100000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-09-30","value":4971200000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-12-31","value":4498300000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-12-31","value":4498300000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-03-31","value":4594800000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":5017900000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":5075800000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-12-31","value":5237500000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-12-31","value":5237500000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-03-31","value":5340800000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2026-06-30","value":5430200000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-12-31","value":16840700000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-12-31","value":16840700000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2010-05-31","value":12707700000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2010-08-31","value":13071900000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2010-11-30","value":14199400000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2011-02-28","value":14699100000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2011-05-31","value":15786900000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2011-08-31","value":16180800000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-11-30","value":15802300000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2012-02-29","value":15936700000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2012-05-31","value":16690400000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-08-31","value":17070100000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-11-30","value":17440700000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2013-02-28","value":17322100000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2013-05-31","value":18086000000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-09-30","value":17656600000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2013-12-31","value":19554000000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-03-31","value":18112300000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-06-30","value":18293500000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-09-30","value":18455500000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2014-12-31","value":18283000000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2014-12-31","value":18283000000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-03-31","value":17631900000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-06-30","value":17776900000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-09-30","value":17117900000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-12-31","value":17389500000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-12-31","value":17389500000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-03-31","value":17627100000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-06-30","value":17684800000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-09-30","value":17263200000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-03-31","value":17096400000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-06-30","value":17444400000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-09-30","value":17803100000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-12-31","value":18633400000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-12-31","value":18633400000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2018-03-31","value":20452300000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":20398000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":20414700000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":20119200000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":20119200000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":20445300000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-06-30","value":20643900000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-09-30","value":20440100000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":19298500000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":19298500000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-03-31","value":18975500000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-06-30","value":19020600000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-09-30","value":18851600000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":19789800000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":19789800000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-03-31","value":19902100000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-06-30","value":21473500000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-09-30","value":21081500000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":22036400000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-12-31","value":22036400000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-03-31","value":23423100000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-06-30","value":23985600000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-09-30","value":23437600000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":23386000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-12-31","value":23386000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-03-31","value":22857500000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-06-30","value":23140200000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-09-30","value":22654400000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-12-31","value":23032800000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-12-31","value":23032800000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-03-31","value":22873000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-06-30","value":22566500000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-09-30","value":23291700000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-12-31","value":22924000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-12-31","value":22924000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-03-31","value":23165700000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-06-30","value":24304800000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-09-30","value":24667500000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-12-31","value":24480100000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-12-31","value":24480100000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-03-31","value":24568500000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2026-06-30","value":24640700000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2010-05-31","value":1303900000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2010-08-31","value":1379100000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2010-11-30","value":1770000000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2011-02-28","value":1534500000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2011-05-31","value":1928500000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2011-08-31","value":1783900000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-11-30","value":2098700000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2012-02-29","value":1614800000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2012-05-31","value":1917700000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2012-08-31","value":1676100000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-11-30","value":1647400000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2013-02-28","value":1536600000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2013-05-31","value":1764900000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":1302300000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2013-12-31","value":3265900000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-03-31","value":2163300000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-06-30","value":1922300000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-09-30","value":1549600000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2014-12-31","value":1596700000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2014-12-31","value":1596700000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-03-31","value":1620700000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-06-30","value":1883000000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":1871500000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":2047000000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":2047000000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":1814300000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":1902700000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":1939400000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":1476800000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":1476800000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":1633400000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":1872000000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":1897800000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-12-31","value":2031100000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-12-31","value":2031100000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2018-03-31","value":2220500000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":2594900000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":2502400000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-12-31","value":2483700000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-12-31","value":2483700000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":2397200000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":2526900000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":2724500000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":2591700000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":2591700000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-03-31","value":3269000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-06-30","value":3112900000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-09-30","value":2865700000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-12-31","value":3146500000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-12-31","value":3146500000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-03-31","value":3355000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-06-30","value":4137900000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-09-30","value":3494500000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":4787400000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":4787400000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-03-31","value":5051700000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":5632000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-09-30","value":5130300000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-12-31","value":5533800000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-12-31","value":5533800000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":5167600000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":4839400000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-09-30","value":4696300000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-12-31","value":3873700000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-12-31","value":3873700000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-03-31","value":4020400000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-06-30","value":4118900000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-09-30","value":4175700000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-12-31","value":4171300000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-12-31","value":4171300000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-03-31","value":4091000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":4416700000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":4449700000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-12-31","value":3982800000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-12-31","value":3982800000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-03-31","value":4287600000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2026-06-30","value":4062500000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":9514500000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":9637800000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":9961600000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":10128900000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":9930900000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":9930900000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":10415600000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":10356900000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":10147400000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":10034600000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":10034600000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":10105100000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":10957900000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":10500300000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":11287900000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":11287900000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":11632300000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":12076600000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":11702300000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":11191800000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":11191800000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":10801000000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":10584800000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":10447300000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":10600000000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":10600000000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":10709200000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":10736400000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":11330400000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":11309300000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":11309300000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":11249000000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":11720200000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":11730500000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":12245900000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":12245900000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":12610700000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":13005800000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":7649800000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":7647600000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":9772600000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":9982300000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":9761400000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":4013200000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":3928600000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":3942100000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":4482100000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":4490300000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":4339900000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":4178500000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":4643100000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":4105500000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":7261200000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":7028900000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":7493000000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":7562400000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":7562400000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":7425200000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":7625100000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":7490900000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":7824500000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":7824500000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":7596100000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":7690600000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":7388900000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":7218200000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":7218200000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":7435900000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":8994300000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":8994300000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":9514500000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":3959300000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":3689500000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":4125000000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":4106400000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":4691000000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":8233400000},"#457":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2010-05-31","value":1245600000},"#458":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2010-05-31","value":15200000},"#459":{"kind":"filed","concept":"ShortTermBorrowings","filing":60,"unit":"USD","end":"2010-05-31","value":83100000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":1343900000},"#460":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2010-08-31","value":1244100000},"#461":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2010-08-31","value":12600000},"#462":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2010-08-31","value":75900000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":1332600000},"#463":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2010-11-30","value":788400000},"#464":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2010-11-30","value":466300000},"#465":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2010-11-30","value":54500000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":1309200000},"#466":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2011-02-28","value":762200000},"#467":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2011-02-28","value":50300000},"#468":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2011-02-28","value":74200000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":886700000},"#469":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2011-05-31","value":761300000},"#470":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2011-05-31","value":48000000},"#471":{"kind":"filed","concept":"ShortTermBorrowings","filing":61,"unit":"USD","end":"2011-05-31","value":23600000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":832900000},"#472":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2011-08-31","value":737400000},"#473":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2011-08-31","value":74100000},"#474":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2011-08-31","value":13600000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":825100000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2011-11-30","value":1008900000},"#476":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2011-11-30","value":513500000},"#477":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2011-11-30","value":28300000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1550700000},"#478":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2012-02-29","value":1010600000},"#479":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2012-02-29","value":1100000},"#480":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2012-02-29","value":81600000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":1093300000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2012-05-31","value":1010000000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2012-05-31","value":500000},"#483":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2012-05-31","value":42500000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":1053000000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2012-08-31","value":1010900000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2012-08-31","value":600000},"#486":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2012-08-31","value":17600000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":1029100000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2012-11-30","value":1010600000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2012-11-30","value":700000},"#489":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2012-11-30","value":21200000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"},{"ref":"#489"}],"rule":"component-sum","value":1032500000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2013-02-28","value":1010400000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2013-02-28","value":1000000},"#492":{"kind":"filed","concept":"ShortTermBorrowings","filing":59,"unit":"USD","end":"2013-02-28","value":61200000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":1072600000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2013-05-31","value":1009600000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2013-05-31","value":900000},"#495":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2013-05-31","value":68700000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"},{"ref":"#495"}],"rule":"component-sum","value":1079200000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2013-09-30","value":1011500000},"#497":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":800000},"#498":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2013-09-30","value":14500000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":1026800000},"#499":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2013-12-31","value":3008900000},"#500":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2013-12-31","value":400000},"#501":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2013-12-31","value":22600000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":3031900000},"#502":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2014-03-31","value":3009100000},"#503":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2014-03-31","value":400000},"#504":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2014-03-31","value":41300000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":3050800000},"#505":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2014-06-30","value":3012900000},"#506":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2014-06-30","value":600000},"#507":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2014-06-30","value":12700000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":3026200000},"#508":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2014-09-30","value":3774200000},"#509":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2014-09-30","value":41000000},"#510":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2014-09-30","value":400000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":3815600000},"#511":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2014-12-31","value":3778000000},"#512":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":62,"unit":"USD","end":"2014-12-31","value":41000000},"#513":{"kind":"filed","concept":"ShortTermBorrowings","filing":62,"unit":"USD","end":"2014-12-31","value":13500000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":3832500000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":3832500000},"#514":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2015-03-31","value":3775200000},"#515":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2015-03-31","value":41000000},"#516":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2015-03-31","value":10400000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":3826600000},"#517":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2015-06-30","value":3761800000},"#518":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2015-06-30","value":57100000},"#519":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2015-06-30","value":27000000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":3845900000},"#520":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2015-09-30","value":3738100000},"#521":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":42200000},"#522":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2015-09-30","value":18000000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":3798300000},"#523":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2015-12-31","value":3769500000},"#524":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":41700000},"#525":{"kind":"filed","concept":"ShortTermBorrowings","filing":43,"unit":"USD","end":"2015-12-31","value":25500000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":3836700000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":3836700000},"#526":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2016-03-31","value":3774000000},"#527":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":42000000},"#528":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2016-03-31","value":41800000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"},{"ref":"#528"}],"rule":"component-sum","value":3857800000},"#529":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2016-06-30","value":3772600000},"#530":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":42300000},"#531":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2016-06-30","value":54000000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":3868900000},"#532":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2016-09-30","value":3450300000},"#533":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":372800000},"#534":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2016-09-30","value":53600000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"},{"ref":"#534"}],"rule":"component-sum","value":3876700000},"#535":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2016-12-31","value":3779300000},"#536":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":38800000},"#537":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2016-12-31","value":100000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":3818200000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":3818200000},"#538":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2017-03-31","value":3786600000},"#539":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":40900000},"#540":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2017-03-31","value":124100000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":3951600000},"#541":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2017-06-30","value":3799700000},"#542":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":42500000},"#543":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2017-06-30","value":65300000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":3907500000},"#544":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2017-09-30","value":3722300000},"#545":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":134200000},"#546":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2017-09-30","value":58600000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":3915100000},"#547":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2017-12-31","value":4878100000},"#548":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2017-12-31","value":343500000},"#549":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2017-12-31","value":6100000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":5227700000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":5227700000},"#550":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2018-03-31","value":4823100000},"#551":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2018-03-31","value":250800000},"#552":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2018-03-31","value":71800000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":5145700000},"#553":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2018-06-30","value":4736500000},"#554":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":261200000},"#555":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2018-06-30","value":20200000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":5017900000},"#556":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2018-09-30","value":4523100000},"#557":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":61200000},"#558":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2018-09-30","value":25700000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":4610000000},"#559":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-12-31","value":4491500000},"#560":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-12-31","value":26000000},"#561":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2018-12-31","value":11500000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"},{"ref":"#561"}],"rule":"component-sum","value":4529000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"},{"ref":"#561"}],"rule":"component-sum","value":4529000000},"#562":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2019-03-31","value":4533000000},"#563":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":40800000},"#564":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2019-03-31","value":167500000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":4741300000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2019-06-30","value":4542200000},"#566":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":42900000},"#567":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2019-06-30","value":94400000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"},{"ref":"#567"}],"rule":"component-sum","value":4679500000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2019-09-30","value":4533200000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":42900000},"#570":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2019-09-30","value":88000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":4664100000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2019-12-31","value":4525500000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":47200000},"#573":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2019-12-31","value":41600000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"},{"ref":"#573"}],"rule":"component-sum","value":4614300000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"},{"ref":"#573"}],"rule":"component-sum","value":4614300000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2020-03-31","value":4525200000},"#575":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2020-03-31","value":46700000},"#576":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":1,"unit":"USD","end":"2020-03-31","value":1008200000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":5580100000},"#577":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2020-06-30","value":4527900000},"#578":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2020-06-30","value":59200000},"#579":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":2,"unit":"USD","end":"2020-06-30","value":610000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"},{"ref":"#579"}],"rule":"component-sum","value":5197100000},"#580":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-09-30","value":4519500000},"#581":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2020-09-30","value":58300000},"#582":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":3,"unit":"USD","end":"2020-09-30","value":215500000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":4793300000},"#583":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2020-12-31","value":4073800000},"#584":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2020-12-31","value":504200000},"#585":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2020-12-31","value":100000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"},{"ref":"#585"}],"rule":"component-sum","value":4578100000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"},{"ref":"#585"}],"rule":"component-sum","value":4578100000},"#586":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2021-03-31","value":3970800000},"#587":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2021-03-31","value":498700000},"#588":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":5,"unit":"USD","end":"2021-03-31","value":15100000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":4484600000},"#589":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2021-06-30","value":3967900000},"#590":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2021-06-30","value":494900000},"#591":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":6,"unit":"USD","end":"2021-06-30","value":100000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"},{"ref":"#591"}],"rule":"component-sum","value":4462900000},"#592":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2021-09-30","value":3947700000},"#593":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2021-09-30","value":47000000},"#594":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":7,"unit":"USD","end":"2021-09-30","value":100000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":3994800000},"#595":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2021-12-31","value":3382200000},"#596":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":596600000},"#597":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2021-12-31","value":302800000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"},{"ref":"#597"}],"rule":"component-sum","value":4281600000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"},{"ref":"#597"}],"rule":"component-sum","value":4281600000},"#598":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2022-03-31","value":3377600000},"#599":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2022-03-31","value":599700000},"#600":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":9,"unit":"USD","end":"2022-03-31","value":480500000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":4457800000},"#601":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2022-06-30","value":3351900000},"#602":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":607700000},"#603":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":10,"unit":"USD","end":"2022-06-30","value":17000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"},{"ref":"#603"}],"rule":"component-sum","value":3976600000},"#604":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2022-09-30","value":3329300000},"#605":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2022-09-30","value":630100000},"#606":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":11,"unit":"USD","end":"2022-09-30","value":200600000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":4160000000},"#607":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2022-12-31","value":2411900000},"#608":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2022-12-31","value":985300000},"#609":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2022-12-31","value":224900000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"},{"ref":"#609"}],"rule":"component-sum","value":3622100000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"},{"ref":"#609"}],"rule":"component-sum","value":3622100000},"#610":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2023-03-31","value":2408900000},"#611":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":980400000},"#612":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":13,"unit":"USD","end":"2023-03-31","value":854600000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":4243900000},"#613":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2023-06-30","value":2423300000},"#614":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":969600000},"#615":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":14,"unit":"USD","end":"2023-06-30","value":229000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"},{"ref":"#615"}],"rule":"component-sum","value":3621900000},"#616":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2023-09-30","value":2402200000},"#617":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2023-09-30","value":954600000},"#618":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":15,"unit":"USD","end":"2023-09-30","value":299800000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":3656600000},"#619":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2023-12-31","value":3231600000},"#620":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2023-12-31","value":130100000},"#621":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2023-12-31","value":399700000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"},{"ref":"#621"}],"rule":"component-sum","value":3761400000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"},{"ref":"#621"}],"rule":"component-sum","value":3761400000},"#622":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2024-03-31","value":3221700000},"#623":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2024-03-31","value":128700000},"#624":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":17,"unit":"USD","end":"2024-03-31","value":1203700000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":4554100000},"#625":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2024-06-30","value":3194400000},"#626":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2024-06-30","value":124600000},"#627":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":18,"unit":"USD","end":"2024-06-30","value":881500000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":4200500000},"#628":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2024-09-30","value":3197400000},"#629":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2024-09-30","value":115300000},"#630":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":19,"unit":"USD","end":"2024-09-30","value":751700000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":4064400000},"#631":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2024-12-31","value":3332300000},"#632":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2024-12-31","value":45300000},"#633":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2024-12-31","value":847100000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":4224700000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":4224700000},"#634":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2025-03-31","value":3329900000},"#635":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2025-03-31","value":33300000},"#636":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":21,"unit":"USD","end":"2025-03-31","value":1234400000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":4597600000},"#637":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2025-06-30","value":3331300000},"#638":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":38400000},"#639":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":22,"unit":"USD","end":"2025-06-30","value":1041500000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"},{"ref":"#639"}],"rule":"component-sum","value":4411200000},"#640":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2025-09-30","value":3372000000},"#641":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":42600000},"#642":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":23,"unit":"USD","end":"2025-09-30","value":1153700000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":4568300000},"#643":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2025-12-31","value":4250900000},"#644":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2025-12-31","value":43100000},"#645":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2025-12-31","value":759900000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"},{"ref":"#645"}],"rule":"component-sum","value":5053900000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"},{"ref":"#645"}],"rule":"component-sum","value":5053900000},"#646":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2026-03-31","value":4271100000},"#647":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2026-03-31","value":49400000},"#648":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":24,"unit":"USD","end":"2026-03-31","value":1202300000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":5522800000},"#649":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2026-06-30","value":4767700000},"#650":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2026-06-30","value":66700000},"#651":{"kind":"filed","concept":"OtherShortTermBorrowings","filing":25,"unit":"USD","end":"2026-06-30","value":1021300000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"},{"ref":"#651"}],"rule":"component-sum","value":5855700000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2010-05-31","value":8748400000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2010-08-31","value":9058700000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2010-11-30","value":10270800000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2011-02-28","value":11009600000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2011-05-31","value":11661900000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2011-08-31","value":12238700000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2011-11-30","value":11320200000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2012-02-29","value":11830300000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2012-05-31","value":11999400000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2012-08-31","value":12579800000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-11-30","value":13100800000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2013-02-28","value":13143600000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2013-05-31","value":13442900000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2013-09-30","value":13551100000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-31","value":11320600000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2014-03-31","value":10851100000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-06-30","value":11264600000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-09-30","value":10962500000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2014-12-31","value":10720600000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2014-12-31","value":10720600000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2015-03-31","value":10206700000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2015-06-30","value":10151800000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2015-09-30","value":9627000000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-12-31","value":9565000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-12-31","value":9565000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2016-03-31","value":10031000000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2016-06-30","value":9994200000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2016-09-30","value":9874300000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2016-12-31","value":9622500000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2016-12-31","value":9622500000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2017-03-31","value":9660500000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2017-06-30","value":9794600000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2017-09-30","value":10155500000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":9639100000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":9639100000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2018-03-31","value":10679700000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-06-30","value":10415700000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-09-30","value":10653300000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-12-31","value":10604700000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-12-31","value":10604700000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2019-03-31","value":10807500000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-06-30","value":10682300000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-09-30","value":10311200000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":9367600000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":9367600000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-03-31","value":8559900000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-06-30","value":8663700000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-09-30","value":8704200000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2020-12-31","value":9755200000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2020-12-31","value":9755200000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-03-31","value":9797000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-06-30","value":10515600000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-09-30","value":10581200000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2021-12-31","value":10748500000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2021-12-31","value":10748500000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-03-31","value":11790800000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-06-30","value":11909000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-09-30","value":11735300000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-12-31","value":12194200000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-12-31","value":12194200000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-03-31","value":12056500000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2023-06-30","value":12555400000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2023-09-30","value":12207100000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2023-12-31","value":12432800000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2023-12-31","value":12432800000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-03-31","value":12163800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-06-30","value":11830100000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-09-30","value":11961300000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-12-31","value":11614700000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-12-31","value":11614700000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-03-31","value":11916700000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-06-30","value":12584600000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-09-30","value":12937000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-12-31","value":12234200000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-12-31","value":12234200000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2026-03-31","value":11957800000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2026-06-30","value":11634900000},"operatingCashFlow@2009Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":172400000},"operatingCashFlow@2010Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":556200000},"operatingCashFlow@2011Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":554300000},"operatingCashFlow@2012Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":339300000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2038300000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1260200000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":937700000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":322500000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1260200000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":146000000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":388800000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":146000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":242800000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":524300000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":135500000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":935500000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":411200000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":935500000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-71000000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":736000000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-71000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":807000000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1259800000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":523800000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1409800000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":150000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1409800000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-175500000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":331800000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-175500000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":507300000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":817800000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":486000000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1095400000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":277600000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1095400000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":189900000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":1003600000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":189900000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":813700000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1344200000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":340600000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1582600000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":238400000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1582600000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":318800000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1333900000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":318800000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":1015100000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1756600000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":422700000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2187000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":430400000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2187000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":506200000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":2091300000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":506200000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":1585100000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2980100000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":888800000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3935800000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":955700000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3935800000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":149000000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1221700000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":149000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":1072700000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1869100000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":647400000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2407200000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":538100000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2407200000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-80000000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":767000000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-80000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":847000000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1079900000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":312900000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1299200000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":219300000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1299200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42900000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":652400000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42900000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":609500000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":880900000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":228500000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":824800000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":-56100000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":824800000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":104200000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":271600000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":104200000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":167400000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":579400000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":1561700000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":579400000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":982300000},"operatingCashFlow@2013Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-45000000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":627000000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":1423300000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":627000000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":796300000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1779800000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":356500000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2122100000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":342300000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2122100000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":728900000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":1332200000},"#699":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":728900000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":603300000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1520700000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":188500000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1807600000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":286900000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":265900000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":849400000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":265900000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":583500000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":944900000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":95500000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":236200000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":236200000},"#706":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":190600000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":190600000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":294700000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":294700000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":291000000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":291000000},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":391400000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":391400000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":387100000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":387100000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":384600000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":384600000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":393500000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":393500000},"#713":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":367500000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":367500000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":374000000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":374000000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":332500000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":332500000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":274900000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":274900000},"#717":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":214000000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":214000000},"#718":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":188400000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":188400000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":929100000},"#720":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":677300000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":251800000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":251800000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":929100000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":229500000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":229500000},"#723":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":227400000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":227400000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":245300000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":245300000},"#725":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1000300000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":702200000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":298100000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":298100000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":1000300000},"#728":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":235600000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":235600000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":201700000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":201700000},"#730":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":196400000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":196400000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":843100000},"#732":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":633700000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":209400000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":209400000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":843100000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":223800000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":223800000},"#735":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":168500000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":168500000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":197600000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":197600000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":820100000},"#738":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":589900000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":230200000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":230200000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":820100000},"#740":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":223300000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":223300000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":201100000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":201100000},"#742":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":241000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":241000000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":954500000},"#744":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":665400000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":289100000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":289100000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":954500000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":313900000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":313900000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":294900000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":294900000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":322300000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":322300000},"#749":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1272200000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":931100000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":341100000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":341100000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":1272200000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":263500000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":263500000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":257200000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":257200000},"#754":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":265100000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":265100000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1170600000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":785800000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":384800000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":384800000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":1170600000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":288600000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":288600000},"#759":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":297200000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":297200000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":340000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":340000000},"#761":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1288600000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":925800000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":362800000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":362800000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":1288600000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":290500000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":290500000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":262600000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":262600000},"#766":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":353700000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":353700000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1247300000},"#768":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":906800000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":340500000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":340500000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":1247300000},"#770":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":321500000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":321500000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":310300000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":310300000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":411700000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":411700000},"#773":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1402400000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1043500000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":358900000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":358900000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":1402400000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":383000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":383000000},"#777":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":716900000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":333900000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":333900000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":957700000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":240800000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":240800000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1251800000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":294100000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":294100000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#781"}],"rule":"component-sum","value":1251800000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":340800000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":340800000},"#784":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":645400000},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":304600000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":304600000},"#786":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1009800000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":364400000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":364400000},"#788":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1359400000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":349600000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":349600000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":1359400000},"#790":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":356800000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":356800000},"#791":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":677100000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#790","weight":-1}],"rule":"quarter-from-ytd","value":320300000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":320300000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":92100000},"depreciationAndAmortization@2009Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":138900000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":104700000},"depreciationAndAmortization@2010Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":105700000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":120300000},"depreciationAndAmortization@2011Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":120200000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":140600000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":147400000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":155000000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":167700000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":166100000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":174300000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":194300000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":189500000},"#793":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":750900000},"#794":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":558200000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":192700000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":750900000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":182800000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":191100000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":180900000},"#795":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":739800000},"#796":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":554800000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":185000000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":739800000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":183700000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":189300000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":172700000},"#797":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":711200000},"#798":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":545700000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":165500000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":711200000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":158800000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":165900000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":168800000},"#799":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":665500000},"#800":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":493500000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":172000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":665500000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":217500000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":216800000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":214500000},"#801":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":883900000},"#802":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":648800000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":235100000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":883900000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":218100000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":220700000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":210800000},"#803":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":882700000},"#804":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":649600000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":233100000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":882700000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":217800000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":215400000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":205900000},"#805":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":847600000},"#806":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":639100000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":208500000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":847600000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":209100000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":203500000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":186100000},"#807":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":812900000},"#808":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":598700000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":214200000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":812900000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":226700000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":245000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":229200000},"#809":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":933900000},"#810":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":700900000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":233000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":933900000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":220000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":244200000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":238700000},"#811":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":960600000},"#812":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":702900000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":257700000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":960600000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":241100000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":264400000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":237900000},"#813":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1025500000},"#814":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":743400000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":282100000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1025500000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":243000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":261700000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":277000000},"#815":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1049900000},"#816":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":781700000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":268200000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1049900000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":316600000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":292100000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2009-06-01","end":"2009-08-31","value":446300000},"dilutedShares@2009Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-09-01","end":"2009-11-30","value":446500000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2010-06-01","end":"2010-08-31","value":446900000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-09-01","end":"2010-11-30","value":447300000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-06-01","end":"2011-08-31","value":447900000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-09-01","end":"2011-11-30","value":444700000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":426800000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-09-01","end":"2012-11-30","value":427000000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":427100000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":375600000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":367900000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":363300000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":356000000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370","weight":4},{"ref":"#373","weight":-3}],"rule":"unaverage-quarter","value":354300000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":360300000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":353200000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":349800000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":351500000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378","weight":4},{"ref":"#381","weight":-3}],"rule":"unaverage-quarter","value":351700000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":351700000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":350500000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":352000000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":352200000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386","weight":4},{"ref":"#389","weight":-3}],"rule":"unaverage-quarter","value":347900000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":350900000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":384100000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":387200000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":387500000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394","weight":4},{"ref":"#397","weight":-3}],"rule":"unaverage-quarter","value":387300000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":386400000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":387400000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":385800000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":385000000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402","weight":4},{"ref":"#405","weight":-3}],"rule":"unaverage-quarter","value":378700000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":383800000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":378800000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":381300000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":379100000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410","weight":4},{"ref":"#413","weight":-3}],"rule":"unaverage-quarter","value":388200000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":381300000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":382800000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":383300000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":383200000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418","weight":4},{"ref":"#421","weight":-3}],"rule":"unaverage-quarter","value":377400000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":381600000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":370100000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":363100000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":347700000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426","weight":4},{"ref":"#429","weight":-3}],"rule":"unaverage-quarter","value":343700000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":356000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":338700000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":333700000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":331500000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434","weight":4},{"ref":"#437","weight":-3}],"rule":"unaverage-quarter","value":327500000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":333200000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":323500000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":321200000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":319400000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442","weight":4},{"ref":"#445","weight":-3}],"rule":"unaverage-quarter","value":318000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":320700000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":318200000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":319000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":319400000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450","weight":4},{"ref":"#453","weight":-3}],"rule":"unaverage-quarter","value":319200000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":318900000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":317500000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":317900000},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2010-05-31","value":445400000},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2010-08-31","value":445600000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2010-11-30","value":446100000},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2011-02-28","value":446500000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2012-05-31","value":425500000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":350238549},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":350238549},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2017-09-30","value":351049649},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2017-12-31","value":351049649},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2017-12-31","value":351049649},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2018-03-31","value":385416049},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2018-06-30","value":385457882},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2018-09-30","value":385470085},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2018-12-31","value":385470085},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2018-12-31","value":385470085},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2019-03-31","value":385788256},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2019-06-30","value":385867417},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2019-09-30","value":380045964},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-12-31","value":378764442},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-12-31","value":378764442},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2020-03-31","value":380045964},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2020-06-30","value":379090013},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-09-30","value":379090013},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2020-12-31","value":378764442},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2020-12-31","value":378764442},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-03-31","value":379090013},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-06-30","value":379090013},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-09-30","value":379267122},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-12-31","value":368732231},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-12-31","value":368732231},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-03-31","value":362008984},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-06-30","value":352052452},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-09-30","value":340437227},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-12-31","value":339071423},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-12-31","value":339071423},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-03-31","value":332098640},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-06-30","value":332234087},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-09-30","value":328333935},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-12-31","value":324103141},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-12-31","value":324103141},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-03-31","value":321392799},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-06-30","value":319640550},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-09-30","value":317869351},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-12-31","value":316932047},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-12-31","value":316932047},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-03-31","value":317229733},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2025-06-30","value":317288326},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-09-30","value":317407176},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-12-31","value":317408647},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-12-31","value":317408647},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2026-03-31","value":317846644},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2026-06-30","value":317895646},"#817":{"kind":"filed","concept":"GainLossOnSalesOfAssetsAndAssetImpairmentCharges","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":56500000},"#818":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#228"},{"ref":"#817","weight":-1},{"ref":"#818"},{"ref":"#231","weight":-1}],"rule":"component-sum","value":12358000000},"#819":{"kind":"filed","concept":"GainLossOnSalesOfAssetsAndAssetImpairmentCharges","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#820":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#241"},{"ref":"#819","weight":-1},{"ref":"#820"},{"ref":"#244","weight":-1}],"rule":"component-sum","value":10501300000},"#821":{"kind":"filed","concept":"GainLossOnSalesOfAssetsAndAssetImpairmentCharges","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-157300000},"#822":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":99900000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#254"},{"ref":"#821","weight":-1},{"ref":"#822"},{"ref":"#257","weight":-1}],"rule":"component-sum","value":11230900000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":455300000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":8659000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-954500000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":15.629009210100865},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.682600940827971},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.90231869243687},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.705922615452752},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3681300000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":767300000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-489400000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":1697600000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-313900000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.292046112544085},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.638521871874506},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":6.885297678580829},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.7296429167361922},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":4356700000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":212400000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":2418800000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-294900000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.436859754697046},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-11.112131930727182},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-10.707887362763563},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.6735130001187226},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":4277600000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":163700000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":2613900000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-322300000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.165613423403792},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.066463281760733},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-1.601656134234038},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.514149385208295},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":4023000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-63500000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":3270900000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-341100000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.886721572027164},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-57.53503828926456},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-44.35775176997544},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.434656788980206},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":4095200000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-176800000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":10001200000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-1272200000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":10.074890807630554},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-12.293545018694632},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-11.984774822316787},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.434656788980206},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":4095200000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-1040100000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-73600000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":1864300000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-263500000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.302430343139981},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.6816639786441243},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-11.289694677715366},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.291251147139798},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":4510900000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":556500000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1958900000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-257200000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.569081038783194},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.196214603609332},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.318188487308652},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.3028365832503452},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":4123800000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":75500000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2283000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-265100000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.91077052277976},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.136048708796976},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.26034012177199245},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.3081620546463342},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":3870300000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-146400000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2162600000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-384800000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.74127126230976},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.996418979409132},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":33.69007894522667},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.119084697282695},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":4004100000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":412000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":8268800000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-1170600000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.266030846493198},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.755980971468722},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.672460462812583},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.119084697282695},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":4004100000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":395000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":30200000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":1983900000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-288600000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":18.932567149884637},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.634582734752515},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.821644682425668},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.1109687034277198},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":3792600000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":717900000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":2316700000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-297200000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":26.861141857392795},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.28139393722998},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.610383118506089},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.2053457067594673},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":3045300000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":82700000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":2717000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-340000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":25.288129643713802},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":20.523021119756628},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":10.878722283975897},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3160967234225212},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3152000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":67600000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":2871300000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-362800000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":29.903670919031498},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":25.246029679770892},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":17.30799271023171},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.112357438275473},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3512100000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":898400000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":9888900000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-1288600000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":25.897842588246718},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":19.9758848948808},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":13.195332351465519},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.112357438275473},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3512100000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":2419100000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":215700000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":2666500000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-290500000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":36.69020727634296},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":32.016928842770824},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":30.13537975167631},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2323376289169983},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3575900000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":1322500000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":3698900000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-262600000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":34.36191397889486},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":31.15892129310826},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.279373173773052},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2959339488636363},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3137500000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":535100000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":4193800000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-353700000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":28.08263999252127},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":21.58923062540899},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.737122557726465},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.3448921115724226},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3457200000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":615200000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":3780700000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-340500000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.609800727467476},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.633856247071162},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":11.675183540490483},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1848277856084426},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2886700000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":2688500000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":14339900000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-1247300000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":30.09537155167005},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":25.02091481396273},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":18.733398866417083},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1848277856084426},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2886700000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":4811300000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-172500000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":3059700000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-321500000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":18.60000554892767},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.109730044668868},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.063368753988293},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1327115101788063},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3779100000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":762400000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":3024800000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-310300000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.826753093694755},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.878020035356512},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.872127283441367},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1802496177212052},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2995800000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":235700000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":3402500000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-411700000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.543556069103515},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.1090099484260065},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-0.11836654172420596},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0980559163596875},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3065600000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":179200000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":2871000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-358900000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.76472455945388},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.842673440228607},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.598666454992856},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.2249270723081291},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3412600000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1004800000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1402400000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.14036112469973},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.769934506903425},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.505340936470967},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.2249270723081291},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3412600000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1514900000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-463000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":2506500000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-383000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":14.89885795327312},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.45293722475181},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.6869448383966559},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.1578947368421053},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":4217400000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":513100000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":2583300000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-333900000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.988496769154299},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.283036284882481},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-5.7338635233970034},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.1554298477748914},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3878500000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":72100000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":2695500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-240800000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.827991034899854},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.105446654096553},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.347362054857875},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.1905069808654836},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3762800000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-74800000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":2716000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-294100000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.721261408430697},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.5477112113356295},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.001633580737952},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.07839282717618},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":3951900000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":47400000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1251800000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.592800374006545},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.58762182184342},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.5724457870320423},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.07839282717618},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":3951900000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":545400000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-297900000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":2282400000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-340800000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.63482009996566},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.915410736769811},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.084665572894806},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.123148374480567},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4338400000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":304900000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":2761300000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-304600000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.253884286522275},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.131217353694648},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":13.66403832717836},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.1361197273982837},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4125000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-135900000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":3112300000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-364400000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.998957156513427},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.843283798267722},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.917383621563687},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.14070611501899},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4415000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-405700000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":3074900000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-349600000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.52100077344722},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-3.4031677707905974},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-17.469818744325252},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.3150296273978106},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":4777300000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-534600000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-1359400000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.780259533370947},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.816069828415918},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.486243403803392},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.3150296273978106},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":4777300000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1454400000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-252600000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":3370900000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-356800000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.8585723815877255},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-12.438292194796531},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.592394929953302},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2456385856889636},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":5241000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-152900000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":2859600000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-320300000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.602422010552035},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-1.2570376403101873},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-9.659714599341383},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.3366646153846153},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":5561700000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":74300000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":1660000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-168500000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":10.95976290892511},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.391542231847715},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.545423458338083},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.7826923076923078},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":3246900000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-62100000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":1770900000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-197600000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.132204756146715},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.77690447400242},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.462112051592099},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.7786384234376647},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":3229400000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-294300000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":1853000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-223300000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":12.520039302890831},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.173346434296944},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.187516160728138},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.7299707273136682},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":4486300000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":605900000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2008700000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-201100000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.360544217687076},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.902494331065759},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.0793650793650795},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.6071524914254884},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":3982600000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":282800000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":2534800000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-241000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.922236262422732},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.431918308800931},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.452580171442232},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.6695971867007673},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":3580100000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":261500000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1778000000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-294700000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":23.06356532468126},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":18.74971439016588},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":13.604167618699448},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":3.4477557827568703},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":-1030100000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":2016600000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-291000000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":28.72364288918798},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":24.607447285778374},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":38.343053686256916},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.1210734463276837},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-2350200000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":162900000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":2353700000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-391400000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":27.509486589044208},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":23.66295851847047},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":17.059643888042032},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.7882168282975504},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":-3212900000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":2217500000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-387100000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":29.23204511527617},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":26.438878752695306},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":20.68668104163211},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.0301615285653023},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-2076900000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-45300000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1861400000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-384600000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":30.920921320506167},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":25.695581014729953},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.662009500618737},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.9024521209951675},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-2519400000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":1976600000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-393500000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":26.650106458481194},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":22.064505953789133},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":24.79299739768157},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":3.965703532839626},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-2372800000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":211900000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1821300000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-367500000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":27.754713717349937},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":21.237675142708873},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":16.424494032174366},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":4.127294025771183},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-2438800000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":608300000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":2093000000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-374000000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":25.405735670370795},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":20.07484629778134},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":16.412723870622827},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.898521162672106},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-2836300000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-377500000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1764600000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-332500000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":20.27034106983811},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.549641116990621},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.517525017027297},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":4.83091453582124},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-2311800000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":-63800000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":1323000000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-236200000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":15.248421630524293},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":9.209442766950316},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.903650837222069},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":1509600000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-190600000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":17.956366614025853},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.70380768555887},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":6.305199742644908},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":352100000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1719600000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-274900000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":20.72298862148827},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":13.422616050750177},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.95055885610714},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.4755697314288354},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":560100000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":582300000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":2037000000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-214000000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":21.354806983034177},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.523235800344235},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.179493484140645},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.699058419601519},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":659200000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":168100000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1973400000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-188400000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":18.425378771049004},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.320611365353},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.970542497889546},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.651587506453278},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":845000000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":90500000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":2014000000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-251800000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":24.34625409904986},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":15.328344404271421},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":15.164382409820904},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.266424500532348},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1457900000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":1193000000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":7744000000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-929100000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":21.274763135228252},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":14.485743943108284},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.358466397226087},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.266424500532348},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1457900000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":1346200000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":499400000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1820600000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-229500000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":19.59702678696648},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.889439483895096},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":13.781496891215934},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.2403282532239155},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1309200000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":375900000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1977500000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-227400000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":24.43819095477387},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":20.502512562814072},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":15.70251256281407},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.7084970791290495},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1636000000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-56800000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1859500000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-245300000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.924958442175255},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":11.683685585371647},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":7.599145096176681},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.2778519903820467},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":2513400000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-11200000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1958900000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-298100000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":16.433986686390533},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.444341715976332},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.165310650887574},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.024132877381534},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":2560400000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":1038000000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":7616500000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-1000300000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":19.312445898395783},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.376131215360921},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.246388542263892},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.024132877381534},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":2560400000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":1236900000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":30300000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1510600000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-235600000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.139784946236558},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.7610513739546},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":15.340501792114694},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.1810615664443587},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":2800100000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":381800000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1662300000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-201700000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.196225964409411},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":0.73450376209244},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.6091006807595843},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.993220160824092},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":2809600000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-100900000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1882500000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-196400000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.92613461735478},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.5703309087183692},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.0079909845302732},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.7784881922243994},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":3223200000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":113100000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1788500000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-209400000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":11.057408302454217},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.9525267171473066},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.6390634230170238},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.0704902491874324},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":3145100000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":417100000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":6843800000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-843100000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.308426872172893},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.453565644719942},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.157592003127268},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.0704902491874324},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":3145100000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":383000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-77800000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":1548000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-223800000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.212407325264559},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.9073569482288828},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.05703060642544833},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.9690216725847924},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":3276300000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":181000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":1964800000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-230200000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.38974138343133},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.075816243606291},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-20.608059658683494},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.272906306927281},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":3074200000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":115400000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":6943700000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-820100000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.374740194887575},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.285259265257645},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-1.446810807892677},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.272906306927281},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":3074200000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":545300000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-139100000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-289100000},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.705922615452752},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3681300000},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":3.815323260986272},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":-1179100000},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":3.710394265232975},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":-2465400000},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.466372828623282},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":-3073500000},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":3.6725291057716127},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-2108600000},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.4317672211503365},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-2603200000},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.481949845371873},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-2261200000},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.748990852481929},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-25.761962415118177},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.756993890394599},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.945376625263311},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-3.0583249048788708},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.9851116625310175},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-4.093209498915522},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":27.21670660732626},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.170270837707327},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-5.957516073899243},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.745614338205651},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.314701144921858},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":25.632877494911988},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.419118937576786},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.7599583441812026},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.270137731237964},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.499324376003875},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":24.613351696413616},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.004674207721791},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.728159239506393},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.057369334699768},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.785950115140249},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":22.463170300530347},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.642617591522701},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.689792030481029},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.33639503216244},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-17.279988057027694},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.216999218916424},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.5650147639546055},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.6563443304094605},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.4261516884237782},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-11.366324545003623},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.144059620055227},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-3.936734161814548},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-13.64293640918721},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.435631077627692},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.425617078052035},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-5.414114231082469},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.234583380827539},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-3.1287787182587663},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-15.219527331023427},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":27.478458049886623},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.658140090843892},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.9499154594891},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.283300360003892},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-1.8083110454672469},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":9.163639508735514},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":23.22908313285218},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-19.77785927594698},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-4.378259676091133},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":17.727318497633675},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":23.862798131300714},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.468787488336962},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.804759101992769},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":13.173877514962786},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":23.34626712168669},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":15.111557788944724},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.6976965091427214},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-0.5177514792899409},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.66908367340056},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.810035842293907},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":22.799474501373464},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-5.168527814773077},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.07378765909457},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.823141788127548},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-4.929979088777644},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.652421243845309},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.5574810376008854},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1651200000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-157400000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1242600000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":3232000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":5745200000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":2475500000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1570900000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2504300000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":2097100000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":1976700000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":1094200000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1210800000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":15133700000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#823"}],"scale":100,"value":29.926587681796256},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":15548800000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#824"}],"scale":100,"value":30.493028400905537},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":15361800000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#825"}],"scale":100,"value":30.46192503482665},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":14975300000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#826"}],"scale":100,"value":31.145285904122122},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":13981900000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#827"}],"scale":100,"value":33.00195252433503},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":13981900000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#828"}],"scale":100,"value":33.00195252433503},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":14140000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#829"}],"scale":100,"value":39.46322489391797},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":13860800000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#830"}],"scale":100,"value":37.49494978644811},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":13497500000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#831"}],"scale":100,"value":35.512502315243566},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":14333300000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#832"}],"scale":100,"value":31.940306837922876},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":14333300000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#833"}],"scale":100,"value":31.940306837922876},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":14281600000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#834"}],"scale":100,"value":31.40124355814475},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":14978500000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#835"}],"scale":100,"value":29.795373368494843},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":14576000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#836"}],"scale":100,"value":27.40669593852909},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":15030100000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#837"}],"scale":100,"value":28.48683641492738},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":15030100000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#838"}],"scale":100,"value":28.48683641492738},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":16248600000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#839"}],"scale":100,"value":27.434979013576555},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":15885600000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#840"}],"scale":100,"value":25.032734048446393},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":15895300000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#841"}],"scale":100,"value":26.171258170654216},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":15816300000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#842"}],"scale":100,"value":22.90105776951626},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":15816300000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#843"}],"scale":100,"value":22.90105776951626},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":16300400000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#844"}],"scale":100,"value":26.03555740963412},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":16177300000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#845"}],"scale":100,"value":22.388779338950258},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":15863700000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#846"}],"scale":100,"value":23.05010810844885},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":16194200000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#847"}],"scale":100,"value":23.226834298699533},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":16194200000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#848"}],"scale":100,"value":23.226834298699533},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":16717900000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#849"}],"scale":100,"value":27.24086159146783},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":16030600000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#850"}],"scale":100,"value":26.20301174004716},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":16025700000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#851"}],"scale":100,"value":25.36176266871338},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":15839400000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#852"}],"scale":100,"value":26.672096165258786},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":15839400000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#853"}],"scale":100,"value":26.672096165258786},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":16514300000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#854"}],"scale":100,"value":27.84011432516062},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":16995800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#855"}],"scale":100,"value":25.954647618823472},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":17505300000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#856"}],"scale":100,"value":26.096667866303346},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":17288100000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#857"}],"scale":100,"value":29.233403323673507},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":17288100000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#858"}],"scale":100,"value":29.233403323673507},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":17480600000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#859"}],"scale":100,"value":31.593881216891866},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":17490600000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#860"}],"scale":100,"value":33.47912593049981},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":13702100000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#861"}],"scale":100,"value":28.51752651053488},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":14070600000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#862"}],"scale":100,"value":27.824684093073497},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":15825400000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#863"}],"scale":100,"value":32.51544984644938},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":15433600000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#864"}],"scale":100,"value":32.51282915198009},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":15263300000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#865"}],"scale":100,"value":30.203167073961723},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":10391300000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#866"}],"scale":100,"value":12.82418946618806},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":11580000000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#867"}],"scale":100,"value":11.305699481865284},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":13063800000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#868"}],"scale":100,"value":6.315926453252499},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":12870900000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#869"}],"scale":100,"value":12.04810852387945},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":13608900000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#870"}],"scale":100,"value":7.561963127071254},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":14133300000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#871"}],"scale":100,"value":7.305441758117354},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":14216200000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#872"}],"scale":100,"value":7.544913549331045},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":14522100000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#873"}],"scale":100,"value":7.431432093154572},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":14577900000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#874"}],"scale":100,"value":7.043538506918005},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":13901900000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#875"}],"scale":100,"value":21.94520173501464},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":14290800000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#876"}],"scale":100,"value":21.17586139334397},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":14778100000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#877"}],"scale":100,"value":25.81928664713326},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":14553100000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#878"}],"scale":100,"value":26.334595378304275},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":14553100000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#879"}],"scale":100,"value":26.334595378304275},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":14033300000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#880"}],"scale":100,"value":27.26799826127853},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":13997700000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#881"}],"scale":100,"value":27.475228073183448},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":13425300000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#882"}],"scale":100,"value":28.292105204352975},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":13401700000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#883"}],"scale":100,"value":28.628457583739376},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":13401700000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#884"}],"scale":100,"value":28.628457583739376},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":13888800000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#885"}],"scale":100,"value":27.77633776856172},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":13863100000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#886"}],"scale":100,"value":27.907899387582862},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":13751000000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#887"}],"scale":100,"value":28.19213148134681},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":13440700000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#888"}],"scale":100,"value":28.407746620339715},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":13440700000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#889"}],"scale":100,"value":28.407746620339715},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":13612100000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#890"}],"scale":100,"value":29.030054143005117},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":14866800000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#891"}],"scale":100,"value":35.16358597680738},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":14866800000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#892"}],"scale":100,"value":35.16358597680738},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":15133700000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#893"}],"scale":100,"value":29.926587681796256},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":10092300000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#894"}],"scale":100,"value":13.316092466533892},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":11896300000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#895"}],"scale":100,"value":7.453578003244707},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":12494800000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#896"}],"scale":100,"value":6.665973044786631},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":12923600000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#897"}],"scale":100,"value":8.459717106688538},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":13052400000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#898"}],"scale":100,"value":8.067481842419784},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":14352500000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#899"}],"scale":100,"value":21.124542762584916},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":19376300000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#900"}],"scale":100,"value":2.4256436987453744},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":558500000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":20448800000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":2.731211611439302},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":257500000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":20520950000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":1.2548152010506337},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-34100000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":20427400000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":-0.16693264928478416},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-1067400000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":19708850000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":-5.4158411069138985},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":19708850000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#909"}],"scale":100,"value":-5.4158411069138985},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-1401200000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":19710400000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":-7.108937413751117},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-1120700000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":19832250000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":-5.650896897729708},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-1082800000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":19645850000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":-5.511596596736715},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":666100000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":19544150000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#917"}],"scale":100,"value":3.408180964636477},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":19544150000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#918"}],"scale":100,"value":3.408180964636477},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":1025800000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":19438800000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":5.277074716546289},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":1415600000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":20247050000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":6.9916358185513445},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1793700000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":19966550000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":8.9835249454713},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1630600000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":20913100000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":7.797026744002563},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":20913100000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#927"}],"scale":100,"value":7.797026744002563},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":2655900000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":21662600000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":12.260301164218514},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":3254600000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":22729550000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#931"}],"scale":100,"value":14.318805255713377},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":3724400000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":22259550000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":16.731694935432206},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":3582800000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":22711200000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":15.775476416922046},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":22711200000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#936"}],"scale":100,"value":15.775476416922046},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":2835600000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":23140300000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":12.25394657804782},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":2168700000},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":23562900000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#940"}],"scale":100,"value":9.203875584074964},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1322800000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":23046000000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":5.739824698429229},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1164900000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":23209400000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":5.019087094022249},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":23209400000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#945"}],"scale":100,"value":5.019087094022249},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":775300000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":22865250000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":3.3907348487333397},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":244800000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":22853350000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":1.0711777485576512},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":371200000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":22973050000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":1.6158063470022483},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":174900000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":22978400000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":0.76114960136476},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":22978400000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#954"}],"scale":100,"value":0.76114960136476},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":367800000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":23019350000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":1.5977862102969893},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":940000000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":23435650000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":4.010983266945871},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1229200000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":23979600000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":5.126023786885519},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":540700000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":23702050000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":2.2812372769443994},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":23702050000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#963"}],"scale":100,"value":2.2812372769443994},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":45000000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":23867100000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":0.18854406274746408},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-638500000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":24472750000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":-2.6090243229714685},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":147500000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":17564600000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":0.8397572389920637},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":335800000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":17533150000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":1.9152291516356161},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-64000000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":18774350000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":-0.3408906300351277},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-93400000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":18921200000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":-0.4936261970699533},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-73400000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":19108900000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":-0.3841142085625023},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":1855800000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":17388200000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":10.67275508678299},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":1562800000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":17363350000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#981"}],"scale":100,"value":9.000567286842688},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":1028500000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":18918500000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#983"}],"scale":100,"value":5.4364775220022725},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":18918500000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#984"}],"scale":100,"value":5.437006105135185},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":1105800000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":17872100000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":6.1872975195975854},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":1248000000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":18035200000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":6.919801277501775},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":1206100000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":17786700000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":6.78090933112944},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":1000400000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":17836250000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":5.608802298689467},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":17836250000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#993"}],"scale":100,"value":5.608802298689467},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":962400000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":17629500000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":5.459031736577895},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":561600000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":17730850000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":3.1673608428247944},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":440800000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":17190550000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":2.5641995165948734},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":297700000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":17115100000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":1.7393997113659867},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":17115100000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1002"}],"scale":100,"value":1.7399839907450148},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":40000000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":17361750000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":0.2303915215920054},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-107200000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":17737050000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":-0.6043846073614271},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":17737050000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1007"}],"scale":100,"value":-0.6043846073614271},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":470000000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":19376300000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":2.4256436987453744},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":10121900000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1010"}],"scale":100,"value":4.643396990683567},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":10743600000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1011"}],"scale":100,"value":5.198443724636062},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":10549000000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1012"}],"scale":100,"value":2.4409896672670395},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":10482250000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1013"}],"scale":100,"value":-0.3253118366762861},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":9986150000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1014"}],"scale":100,"value":-10.68880399353104},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":9986150000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1015"}],"scale":100,"value":-10.68880399353104},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":9683700000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1016"}],"scale":100,"value":-14.469675847041936},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":9673000000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1017"}],"scale":100,"value":-11.585857541610668},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":9507700000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1018"}],"scale":100,"value":-11.388663925029187},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":9561400000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#1019"}],"scale":100,"value":6.966553015248812},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":9561400000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1020"}],"scale":100,"value":6.966553015248812},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":9178450000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1021"}],"scale":100,"value":11.176178984469056},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":9589650000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1022"}],"scale":100,"value":14.761748343265918},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":9642700000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1023"}],"scale":100,"value":18.60163647111286},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":10251850000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1024"}],"scale":100,"value":15.905421948233734},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":10251850000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1025"}],"scale":100,"value":15.905421948233734},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":10793900000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1026"}],"scale":100,"value":24.60556425388414},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":11212300000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#1027"}],"scale":100,"value":29.02705064973288},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":11158250000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1028"}],"scale":100,"value":33.377993861044516},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":11471350000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1029"}],"scale":100,"value":31.232592502190236},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":11471350000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1030"}],"scale":100,"value":31.232592502190236},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":11923650000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1031"}],"scale":100,"value":23.781308575813615},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":12232200000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"#1032"}],"scale":100,"value":17.729435424535243},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":11971200000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1033"}],"scale":100,"value":11.0498529804865},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":12313500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1034"}],"scale":100,"value":9.460348398099647},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":12313500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1035"}],"scale":100,"value":9.460348398099647},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":12110150000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1036"}],"scale":100,"value":6.402067687022869},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":12192750000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1037"}],"scale":100,"value":2.0077505074737036},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":12084200000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1038"}],"scale":100,"value":3.0717796792505916},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":12023750000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1039"}],"scale":100,"value":1.4546210624805074},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":12023750000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1040"}],"scale":100,"value":1.4546210624805074},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":12040250000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1041"}],"scale":100,"value":3.0547538464732877},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":12207350000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1042"}],"scale":100,"value":7.700278930316571},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":12449150000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1043"}],"scale":100,"value":9.873766482048975},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":11924450000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1044"}],"scale":100,"value":4.534381040634998},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":11924450000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1045"}],"scale":100,"value":4.534381040634998},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":11937250000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1046"}],"scale":100,"value":0.3769712454711094},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":12109750000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1047"}],"scale":100,"value":-5.272610912694317},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":9894400000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1048"}],"scale":100,"value":1.4907422380336353},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":10014900000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1049"}],"scale":100,"value":3.3530040240042336},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":10170100000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1050"}],"scale":100,"value":-0.6292956804751182},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":10105150000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1051"}],"scale":100,"value":-0.9242811833570012},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":10404400000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1052"}],"scale":100,"value":-0.7054707623697667},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":12721150000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1053"}],"scale":100,"value":14.588303730401734},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":13065450000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#1054"}],"scale":100,"value":11.961317826787443},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":11020600000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#1055"}],"scale":100,"value":9.332522730159882},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":11020600000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1056"}],"scale":100,"value":9.333430121771954},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":10528900000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1057"}],"scale":100,"value":10.502521630939604},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":10708200000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1058"}],"scale":100,"value":11.654619824060067},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":10294750000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1059"}],"scale":100,"value":11.715680322494475},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":10142800000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1060"}],"scale":100,"value":9.863154158614979},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":10142800000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1061"}],"scale":100,"value":9.863154158614979},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":10118850000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1062"}],"scale":100,"value":9.510962214085593},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":10073000000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1063"}],"scale":100,"value":5.5753003077534},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":9750650000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1064"}],"scale":100,"value":4.520724259408347},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":9593750000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1065"}],"scale":100,"value":3.103061889250814},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":9593750000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1066"}],"scale":100,"value":3.1041042345276875},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":9845750000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1067"}],"scale":100,"value":0.4062666632811111},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":9630800000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1068"}],"scale":100,"value":-1.1130954853179382},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":9630800000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1069"}],"scale":100,"value":-1.1130954853179382},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":10121900000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1070"}],"scale":100,"value":4.643396990683567},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":2177900000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":29.393743083110646},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-34000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-1.7582872213890433},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-28100000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-1.274376417233558},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-174700000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-5.966326286670542},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-681000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-7.103146871381938},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-101600000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-5.348212875717218},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-132200000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-6.072855895998897},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-371900000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-13.506936878041698},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":381100000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":18.354765688965948},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-224600000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-2.521810403871416},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":499000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":27.751515488571265},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":756000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":36.97363916466963},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1037100000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":43.54818391769892},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1383600000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":56.30341010824449},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":3675700000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":42.33848209452067},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1625200000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":70.75007618301336},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":2572400000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":91.84846645481485},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":1929900000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":56.45293394957},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":640300000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":16.670137984899757},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":6767800000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":54.76718403547671},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-318000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-8.107487953496673},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1979100000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-36.83348532504513},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-1800200000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-33.65803496307376},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-1331800000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-29.71905473858032},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-5429100000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-28.38715412126409},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-924900000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-25.661016008656322},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-577400000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-17.012374779021798},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-737400000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-20.781782825578443},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-333600000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-10.592157485315134},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-2573300000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-18.788560247077633},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-58500000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-2.1833246249160276},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":189100000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":6.713768373215934},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":641200000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":22.811199260023486},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":157800000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":5.6038921836713},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":929600000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":8.357607796597977},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":377100000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":14.388187263916974},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-181600000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-6.041853811092257},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":80000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":4.777260241251646},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":32600000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":1.6699108697879383},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":355600000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":22.533426272099355},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":450400000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":25.66966830046735},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":943300000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":47.526199113260795},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":731100000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":50.17156189953336},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":965100000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":56.44849973679593},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":895000000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":40.899328245670155},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":339700000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":12.700014954389104},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-578200000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-18.75263516362339},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-478300000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-15.866644551335218},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-596400000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-23.8074328370125},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-326200000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-14.106555959176614},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-178500000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-6.816359262229355},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":342000000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":17.917954628804942},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":152900000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":7.698117007350724},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":47300000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":1.938365707728873},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-145200000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-6.45132625405429},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-215400000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-9.055747078113175},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-160500000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-1.772344795600611},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-465100000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-21.74278902342106},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-812900000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-32.67939698492462},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-153300000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-7.280930895274285},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-301100000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-13.919193786982254},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-1732500000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-19.47657751846481},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-95900000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-5.7287933094384735},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":229800000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":12.340905429353954},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":246600000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":3.442787736639308},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2013-12-31","value":19554000000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-31","value":11320600000}},"quality":[{"metric":"operatingCashFlow","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.8076e+9 but the year reports 2.0383e+9 (11.32% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2674e+9 but the year reports 1.2602e+9 (0.57% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2012Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.7460e+8 ≠ revenue − cost 6.3400e+8 (18.15% apart) — check whether revenue includes a component outside the cost base."},{"metric":"operatingExpenses","periodKey":"2016Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -2.4130e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}