{"schemaVersion":2,"ticker":"MTZ","company":{"ticker":"MTZ","name":"MASTEC INC","exchange":"NYSE","cik":15615,"sic":"1623","sicDescription":"Water, Sewer, Pipeline, Comm & Power Line Construction","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:45.561Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1623502000,2143024000,2831292000,3726789000,4324787000,4611803000,4208330000,5134703000,6606978000,6909417000,7183188000,6320975000,7951781000,9778038000,11995934000,12303464000,14299171000],"costOfRevenue":[1376125000,1938882000,2606091000,null,null,null,null,null,5745307000,5939308000,6070244000,5270879000,6805735000,8586333000,10613762000,10675987000,12506437000],"grossProfit":[247377000,204142000,225201000,null,null,null,null,null,861671000,970109000,1112944000,1050096000,1146046000,1191705000,1382172000,1627477000,1792734000],"operatingExpenses":[96932000,112180000,146494000,169724000,236602000,263405000,294310000,282733000,296003000,307878000,309361000,341881000,384170000,695337000,868099000,824408000,844209000],"pretaxIncome":[79133000,114072000,159280000,192719000,240214000,198430000,-67746000,225819000,371826000,365303000,510939000,425164000,430075000,43059000,-82704000,250963000,515398000],"interestExpense":[25900000,30300000,35000000,null,null,null,null,null,null,null,null,null,null,112255000,234405000,193266000,172985000],"netIncome":[70748000,90528000,106001000,107426000,140950000,115923000,-79110000,131263000,347213000,259659000,392334000,322848000,328831000,33354000,-49949000,162788000,399042000],"dilutedEps":[0.9,1.05,1.23,1.31,1.66,1.35,-0.98,1.61,4.22,3.26,5.17,4.38,4.45,0.42,-0.64,2.06,5.07],"cash":[88521000,158693000,20280000,26767000,22927000,24059000,4984000,38767000,40326000,27422000,71427000,423118000,360736000,370592000,529561000,399903000,396030000],"currentAssets":[null,721674000,828804000,1049641000,1307026000,1531751000,1129758000,1402486000,1852366000,2168989000,2173559000,2359015000,2873954000,3859127000,3974253000,3652530000,4329079000],"totalAssets":[null,1655800000,2094700000,2416300000,2923200000,3550800000,2927300000,3183100000,4066600000,4440000000,4997000000,5227900000,7121400000,9293300000,9373500000,8975275000,9923542000],"currentLiabilities":[null,486544000,592445000,714135000,829225000,980848000,752535000,839990000,963827000,1283611000,1219126000,1415199000,1784598000,2496037000,2837219000,2999699000,3271045000],"totalLiabilities":[null,1002666000,1283498000,1554433000,1902140000,2415905000,1983956000,2079498000,2633223000,3047929000,3205315000,3222324000,4577532000,6552072000,6652250000,5987932000,6589021000],"totalDebt":[null,394151000,494740000,598919000,816801000,1134790000,1010268000,1025979000,1368572000,1406878000,1432459000,1302742000,2014145000,3224109000,3065304000,2224112000,2330683000],"equity":[528162000,653162000,811207000,861875000,1021058000,1148075000,943391000,1103634000,1433353000,1392024000,1791691000,2005525000,2543861000,2741187000,2721261000,2987343000,3334521000],"operatingCashFlow":[124139000,218029000,20732000,172508000,200402000,323011000,367413000,205593000,144096000,529956000,550278000,937254000,793074000,352297000,687277000,1121625000,545714000],"capex":[21859000,30383000,71710000,118186000,178188000,109254000,84410000,117114000,123412000,180420000,126473000,213746000,170066000,263352000,192941000,148855000,259985000],"depreciationAndAmortization":[49539000,57966000,75228000,91958000,140926000,154452000,169662000,164915000,188049000,212900000,235500000,297800000,422800000,507100000,603200000,506600000,427100000],"dilutedShares":[81763000,90885000,86716000,82082000,84901000,86196000,80489000,81394000,82325000,79772000,75846000,73715000,73941000,76185000,77535000,78880000,78694000],"sharesOutstanding":[null,78215189,80569000,76448000,77258000,84739000,80103470,82540767,82802773,75997192,76564513,74165514,76429285,78682050,79280079,79309215,78897587],"freeCashFlow":[102280000,187646000,-50978000,54322000,22214000,213757000,283003000,88479000,20684000,349536000,423805000,723508000,623008000,88945000,494336000,972770000,285729000],"capexOutflow":[-21859000,-30383000,-71710000,-118186000,-178188000,-109254000,-84410000,-117114000,-123412000,-180420000,-126473000,-213746000,-170066000,-263352000,-192941000,-148855000,-259985000],"netMargin":[4.357740243005552,4.2243110669782515,3.74390914112709,2.882535072417569,3.259120044524736,2.513615607605095,-1.8798430731430282,2.5563893374164,5.2552468011850495,3.758044998586711,5.461836722079388,5.107566475108666,4.135312579659827,0.3411113763313254,-0.416382751022138,1.3231070534282052,2.7906652770289972],"currentRatio":[null,1.4832656450392976,1.3989551772738398,1.469807529388701,1.5762018752449576,1.5616599106079638,1.5012697083856565,1.669646067215086,1.9218863966251205,1.6897556970141265,1.7828829833831779,1.6669139817085794,1.6104209463419772,1.5461016803837444,1.4007565154469923,1.217632169094299,1.3234544312291638],"netDebt":[null,235458000,474460000,572152000,793874000,1110731000,1005284000,987212000,1328246000,1379456000,1361032000,879624000,1653409000,2853517000,2535743000,1824209000,1934653000],"totalCosts":[1473057000,2051062000,2752585000,null,null,null,null,null,6041310000,6247186000,6379605000,5612760000,7189905000,9281670000,11481861000,11500395000,13350646000],"grossMargin":[15.237246396986267,9.52588491776107,7.954001212167448,null,null,null,null,null,13.041832438370463,14.040388646393756,15.49373342309849,16.612880133207298,14.412444205895508,12.187567689959886,11.522004039035226,13.227795033983924,12.537328212943255],"ebit":[105033000,144372000,194280000,null,null,null,null,null,null,null,null,null,null,155314000,151701000,444229000,688383000],"fcfMargin":[6.299961441377959,8.756131522558777,-1.800520751656841,1.4576086813608176,0.513643793324388,4.6349985027547795,6.724829088973536,1.7231571134688803,0.3130629464787078,5.058834920515001,5.899956955045587,11.446145570896894,7.8348234188039125,0.909640563884084,4.1208629523970375,7.906472518633777,1.9982207360132973],"ebitda":[154572000,202338000,269508000,null,null,null,null,null,null,null,null,null,null,662414000,754901000,950829000,1115483000],"debtToCapital":[null,37.63449895112541,37.88362008565432,40.999552298270665,44.44307207462597,49.70902791010418,51.711583239449666,48.176781415214876,48.843991184631996,50.26535405669795,44.42904331374161,39.37838149097397,44.18916956230422,54.047762256893876,52.972774003229894,42.67737129074318,41.14031904235046],"returnOnAssets":[null,5.4673269718565045,5.65263298226903,4.7628463755264905,5.2795205543590225,3.5811862835959216,-2.442382797425171,4.296379942393297,9.578686014593707,6.104883267110243,8.314803433294479,6.314937065399173,5.325500230782311,0.40639183171181925,-0.5351640345426104,1.7743745835893676,4.222930990865724],"returnOnEquity":[14.568412729137236,15.326531925195797,14.47736192175606,12.841689767745992,14.9713239929408,10.688417907062407,-7.565028549352464,12.824757880338538,27.37207561568112,18.380485152954808,24.64630156907889,17.004458002915822,14.456060664010483,1.262202348966367,-1.8288137479752669,5.703250742212982,12.62418805592781],"revenueGrowth":[null,32.00008376953032,32.116672515100156,31.628563920641174,16.04593122927003,6.63653493224059,-8.74870414022455,22.012841198290054,28.673031332094578,4.577569351676369,3.9622879904339214,-12.003208046343772,25.79991219708986,22.96664105814785,22.68242361095345,2.5636186394490057,16.220691993734437]}},"quarterly":{"keys":["2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[450231000,495113000,631947000,730740000,573600000,709900000,816200000,731600000,738300000,988900000,1067300000,932400000,918600000,977600000,1269400000,1159100000,957800000,1107200000,1315500000,1231300000,1003300000,1066600000,1111000000,1027400000,974200000,1232400000,1586200000,1341900000,1158200000,1890200000,1955800000,1602900000,1396800000,1617800000,1977200000,1917600000,1518300000,1939000000,2016600000,1709300000,1416604000,1569297000,1698279000,1636800000,1775424000,1962658000,2404332000,1809367000,1954400000,2301792000,2513484000,3008361000,2584659000,2874115000,3257077000,3280083000,2686849000,2961086000,3252427000,3403102000,2847718000,3544705000,3966948000,3939800000,3828801000,4373554000],"costOfRevenue":[null,417341000,528579000,604107000,null,643181000,744965000,689393000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237300000,1366600000,1681400000,1654000000,1312000000,1633400000,1690600000,1434200000,1226297000,1341825000,1380522000,1322200000,1513859000,1675232000,2057336000,1559308000,1733316000,2028111000,2187835000,2637071000,2359494000,2484780000,2857118000,2912370000,2379672000,2540447000,2789274000,2966594000,2536618000,3109163000,3429199000,3431456000,3350897000,3817270000],"grossProfit":[null,77772000,103368000,126633000,null,107761000,120348000,42207000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159500000,251200000,295800000,263600000,206300000,305600000,326000000,275100000,190307000,227472000,317757000,314600000,261565000,287426000,346996000,250059000,221084000,273681000,325649000,371290000,225165000,389335000,399959000,367713000,307177000,420639000,463153000,436508000,311100000,435542000,537749000,508344000,477904000,556284000],"operatingExpenses":[null,30983000,30846000,22679000,32499000,34987000,35174000,34855000,40104000,41274000,45214000,43132000,53085000,57200000,64776000,61641000,57927000,60037000,66489000,78951000,81330000,76550000,70698000,65733000,69448000,78252000,77031000,73402000,68881000,75723000,72397000,79002000,68522000,73002000,85511000,80943000,77416000,75519000,81846000,74580000,92914000,94759000,83890000,70318000,81791000,101503000,110202000,90675000,170990000,161485000,152968000,209894000,205814000,218255000,222940000,221090000,199236000,200681000,203274000,221217000,198650000,207519000,213749000,222336000,252808000,243970000],"operatingIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36189000,158102000,null,null,141802000,226202000],"pretaxIncome":[null,24720000,50699000,26204000,34584000,68769000,48869000,12432000,19499000,51112000,59576000,62533000,31668000,57307000,81633000,69606000,19753000,54499000,79764000,44414000,-10740000,-2376000,13639000,null,-4968000,42039000,95346000,93402000,67985000,138766000,107579000,57496000,37589000,116183000,145633000,65898000,55140000,159959000,173385000,122455000,36485000,77565000,157405000,153709000,95429000,102827000,140035000,91785000,-48107000,18247000,60311000,12609000,-125280000,19688000,22874000,14000,-45538000,63112000,136958000,96431000,8944000,120793000,211622000,174039000,91453000,193733000],"interestExpense":[null,null,null,null,8100000,8500000,null,null,9100000,9600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59415000,62556000,59741000,52059000,50571000,47048000,43588000,39041000,43852000,45444000,44648000,43461000,47166000],"netIncome":[7411000,14601000,30006000,38510000,21100000,44500000,31800000,8600000,14200000,30100000,26800000,36300000,18400000,34900000,46100000,41500000,12100000,33700000,49000000,21100000,-6300000,-3700000,7600000,-76700000,-2700000,24100000,56300000,53600000,41000000,81700000,63800000,160800000,26600000,80500000,120700000,31900000,43100000,119700000,128600000,100900000,36230000,57005000,116491000,113100000,65649000,75451000,111087000,76644000,-34978000,16212000,48896000,3224000,-80540000,15542000,14296000,753000,-41180000,33988000,95240000,74740000,9903000,85766000,160660000,142713000,60840000,130117000],"dilutedEps":[0.1,0.18,0.35,0.44,0.26,0.51,0.36,0.1,0.17,0.37,0.34,0.45,0.22,0.41,0.54,0.49,0.14,0.39,0.57,0.25,-0.08,-0.05,0.09,-0.9567753682129315,-0.03,0.3,0.69,0.66,0.5,0.99,0.77,1.95,0.32,1.01,1.52,0.41,0.57,1.58,1.69,1.33,0.48,0.78,1.59,1.54,0.89,1.02,1.5,1.0400783773192255,-0.47,0.2,0.65,0.04202968774034764,-1.05,0.2,0.18,0.008978507048763578,-0.53,0.43,1.21,0.9383025139982556,0.13,1.09,2.04,1.8093938547486037,0.77,1.65],"cash":[null,69032000,119772000,158693000,197991000,80856000,7284000,20280000,15845000,16428000,10472000,26767000,109247000,13295000,2848000,22927000,9261000,15924000,7067000,24059000,28691000,4755000,7154000,4984000,3885000,8758000,9427000,38767000,15687000,18230000,43822000,40326000,40235000,20684000,68484000,27422000,43194000,59176000,43095000,71427000,71663000,48638000,238174000,423118000,512407000,237271000,239924000,360736000,233133000,138929000,95676000,370592000,141560000,119905000,214174000,529561000,249326000,297586000,181225000,399903000,345749000,191052000,231418000,396030000,273672000,315641000],"currentAssets":[null,null,null,721674000,null,788540000,857352000,828804000,823728000,1059588000,1025562000,1049641000,1145749000,1272242000,1332316000,1307026000,1349995000,1482610000,1569727000,1531751000,1358173000,1354265000,1238314000,1129758000,1198536000,1321842000,1422427000,1402486000,1267099000,1790707000,1747747000,1852366000,1907595000,2281770000,2668962000,2168989000,2262059000,2127012000,2198696000,2173559000,2079779000,2137048000,2334075000,2359015000,2550424000,2408289000,2588419000,2873954000,2784278000,3057222000,3114275000,3859127000,3656663000,3829004000,4038533000,3974253000,3445470000,3477064000,3572895000,3652530000,3545559000,3746999000,4307006000,4329079000,4517005000,4938819000],"totalAssets":[null,null,null,1655800000,null,1996319000,2084352000,2094700000,2070292000,2227322000,2195900000,2416300000,2540866000,2820906000,2954338000,2923200000,3005466000,3388828000,3465901000,3550800000,3351016000,3356903000,3245786000,2927300000,2986628000,3123943000,3214046000,3183100000,3115834000,3823485000,3942175000,4066600000,4154348000,4582157000,4974806000,4440000000,4860393000,4797371000,4858652000,4997000000,4893548000,4989985000,5201749000,5227900000,5538303000,5901628000,6013248000,7121400000,7087996000,7404686000,7475663000,9293300000,9055336000,9287820000,9529727000,9373500000,8745353000,8678986000,8762972000,8975275000,8861938000,9132156000,9693450000,9923542000,10441515000,10925494000],"currentLiabilities":[null,null,null,486544000,null,553198000,577977000,592445000,578591000,719740000,749500000,714135000,691729000,798608000,882229000,829225000,823181000,863687000,905196000,980848000,881485000,852968000,787410000,752535000,811662000,866434000,942365000,839990000,813260000,928731000,1002151000,963827000,1047340000,1252777000,1372497000,1283611000,1262652000,1391153000,1334506000,1219126000,1260033000,1523391000,1514154000,1415199000,1632900000,1638991000,1704308000,1784598000,1866037000,1897690000,1986483000,2496037000,2378535000,2440835000,2811293000,2837219000,2633371000,2747909000,2887751000,2999699000,2909875000,3067658000,3236417000,3271045000,3427370000,3528949000],"totalLiabilities":[null,null,null,1002666000,null,1156619000,1215336000,1283498000,1241239000,1411652000,1379934000,1554433000,1655211000,1900593000,1975251000,1902140000,1972546000,2299769000,2335561000,2415905000,2317536000,2329752000,2221302000,1983956000,2042767000,2153727000,2184466000,2079498000,1968028000,2590323000,2639130000,2633223000,2780151000,3151759000,3484986000,3047929000,3426661000,3246033000,3179348000,3205315000,3203735000,3239149000,3324604000,3222324000,3449328000,3740259000,3735766000,4577532000,4575919000,4919744000,4929150000,6552072000,6407704000,6599400000,6816006000,6652250000,6055329000,5944879000,5934260000,5987932000,5906679000,6117791000,6514117000,6589021000,7011581000,7325511000],"totalDebt":[null,null,null,394151000,null,400015000,426865000,494740000,426838000,467200000,452997000,598919000,734674000,856404000,833263000,816801000,894284000,1165580000,1160087000,1134790000,1152946000,1215145000,1177412000,1010268000,1012777000,1068807000,1016747000,1025979000,956055000,1389261000,1278858000,1368572000,1430107000,1617193000,1772315000,1406878000,1628775000,1357694000,1320640000,1432459000,1419190000,1242536000,1303392000,1302742000,1327676000,1583576000,1508165000,2014145000,1922690000,2270071000,2224304000,3224109000,3212202000,3323829000,3205279000,3065304000,2717729000,2561095000,2323782000,2224112000,2233703000,2257435000,2356917000,2330683000,2532314000,2740235000],"equity":[null,null,null,653162000,null,839700000,869016000,811207000,829053000,815670000,815966000,861875000,885655000,920313000,979087000,1021058000,1032920000,1089059000,1130340000,1148075000,1033480000,1027151000,1024484000,943391000,943861000,970216000,1029580000,1103634000,1147806000,1233162000,1303045000,1433353000,1374197000,1430398000,1489820000,1392024000,1433732000,1551338000,1679304000,1791691000,1689813000,1750836000,1877145000,2005525000,2088975000,2161369000,2277482000,2543861000,2512077000,2484942000,2546513000,2741187000,2647632000,2688420000,2713721000,2721261000,2690024000,2734107000,2828712000,2987343000,2955259000,3014365000,3179333000,3334521000,3429934000,3599983000],"operatingCashFlow":[null,null,72406000,117362000,50321000,-44927000,-68489000,83827000,43445000,-47689000,118914000,57838000,26130000,-3273000,106399000,71146000,-20394000,75713000,25700000,241992000,118826000,42463000,99313000,106811000,15851000,12637000,98653000,78452000,154173000,-254333000,266618000,-22362000,83501000,-60284000,3553000,503186000,-46807000,398268000,89933000,108884000,203266000,263954000,215956000,254078000,257164000,92178000,149755000,293977000,131518000,-129977000,117130000,233626000,-86371000,-11539000,294482000,490705000,107750000,264449000,277727000,471699000,78365000,5646000,88965000,372738000,98854000,21468000],"capex":[null,null,8670000,7570000,14620000,17353000,25023000,14714000,14097000,14393000,21841000,29355000,25851000,31676000,43884000,24777000,47554000,94312000,23396000,18292000,19660000,28771000,22335000,13644000,13343000,50550000,25157000,28064000,28901000,27952000,26477000,40082000,22545000,65452000,46217000,46206000,34396000,23059000,27640000,41378000,60594000,72161000,50970000,30021000,48058000,48971000,35319000,37718000,83191000,106679000,23455000,50027000,63346000,55721000,38302000,35572000,25409000,31500000,43600000,48317000,47264000,63800000,68700000,80221000,96768000,91544000],"depreciationAndAmortization":[null,14212000,14796000,14783000,15109000,18585000,19858000,21676000,20954000,21992000,22821000,26191000,31753000,33602000,37756000,37815000,33494000,36755000,41747000,42456000,42598000,43254000,42196000,41614000,39008000,40657000,42584000,42666000,42904000,45379000,50101000,49665000,49940000,51676000,54863000,56422000,59000000,59900000,55200000,61300000,60500000,67500000,82600000,87200000,90500000,107400000,118700000,106100000,110800000,114700000,119300000,162400000,149200000,145100000,157300000,151600000,141100000,135800000,114600000,115200000,108900000,102600000,104600000,111100000,121900000,123600000],"dilutedShares":[null,90641000,90507000,91923000,83633000,87634000,89324000,86065000,83901000,82466000,79526000,82382000,84094000,84558000,85464000,85405000,86622000,86730000,85824000,85536000,82397000,79830000,80448000,79913000,80156000,81266000,81545000,81853000,82157000,82292000,82386000,82457000,82221000,80062000,79201000,77636000,75578000,75747000,75934000,76104000,75413000,72777000,73095000,73499000,73846000,73976000,73977000,74001000,74789000,75537000,75073000,78012000,76984000,78372000,78455000,77886000,77942000,78860000,78913000,79117000,79052000,78521000,78648000,78760000,78784000,78870000],"sharesOutstanding":[null,null,null,78215189,null,84655474,84718500,80569000,80690717,77829000,75968152,76448000,76789101,76727000,77219000,77258000,77527000,81773000,81843000,84739000,80214000,79840000,79857000,80103470,82220369,82309412,82358178,82540767,82693592,82731527,82749335,82802773,80892168,80244531,78663963,75997192,76246481,76282069,76309241,76564513,73703191,73723171,73819115,74165514,74311342,74314276,74304874,76429285,76358113,75558350,75534590,78682050,78861942,78861194,78825618,79280079,79459100,79231496,79217291,79309215,79272901,78913528,78904776,78897587,79013244,79087283],"freeCashFlow":[null,null,63736000,109792000,35701000,-62280000,-93512000,69113000,29348000,-62082000,97073000,28483000,279000,-34949000,62515000,46369000,-67948000,-18599000,2304000,223700000,99166000,13692000,76978000,93167000,2508000,-37913000,73496000,50388000,125272000,-282285000,240141000,-62444000,60956000,-125736000,-42664000,456980000,-81203000,375209000,62293000,67506000,142672000,191793000,164986000,224057000,209106000,43207000,114436000,256259000,48327000,-236656000,93675000,183599000,-149717000,-67260000,256180000,455133000,82341000,232949000,234127000,423382000,31101000,-58154000,20265000,292517000,2086000,-70076000],"capexOutflow":[null,null,-8670000,-7570000,-14620000,-17353000,-25023000,-14714000,-14097000,-14393000,-21841000,-29355000,-25851000,-31676000,-43884000,-24777000,-47554000,-94312000,-23396000,-18292000,-19660000,-28771000,-22335000,-13644000,-13343000,-50550000,-25157000,-28064000,-28901000,-27952000,-26477000,-40082000,-22545000,-65452000,-46217000,-46206000,-34396000,-23059000,-27640000,-41378000,-60594000,-72161000,-50970000,-30021000,-48058000,-48971000,-35319000,-37718000,-83191000,-106679000,-23455000,-50027000,-63346000,-55721000,-38302000,-35572000,-25409000,-31500000,-43600000,-48317000,-47264000,-63800000,-68700000,-80221000,-96768000,-91544000],"netMargin":[1.646043919676788,2.9490237582127716,4.748182996358872,5.2700002736951586,3.678521617852162,6.26848851950979,3.896103896103896,1.1755057408419902,1.9233373967221996,3.043786024876125,2.51100908835379,3.8931788931788933,2.003048116699325,3.5699672667757776,3.6316369938553645,3.580364075575878,1.263311756107747,3.04371387283237,3.7248194602812617,1.7136359944773816,-0.6279278381341573,-0.34689668104256516,0.684068406840684,-7.465446758808643,-0.27715048244713614,1.9555339175592341,3.5493632581011223,3.994336388702586,3.539975824555344,4.322293937149508,3.262092238470191,10.031817331087405,1.9043528064146622,4.975893188280381,6.104592352822173,1.663537755527743,2.8387011789501417,6.173285198555957,6.377070316374095,5.9030012285731,2.55752489757194,3.6325182549893356,6.859355853779031,6.9098240469208205,3.697651941170109,3.8443274375871903,4.620285384880291,4.2359565527612695,-1.7897052803929594,0.7043208074404638,1.9453475733284955,0.10716798947998595,-3.1160783685584827,0.5407577636942155,0.43892115537950127,0.022956736155761912,-1.5326503275770242,1.1478221166153229,2.9282747929469286,2.19623155579821,0.34775212995106963,2.419552543864722,4.049964859635166,3.6223412355957154,1.5890091963515471,2.975086165621826],"currentRatio":[null,null,null,1.4832656450392976,null,1.4254209161999862,1.4833669851914522,1.3989551772738398,1.4236792483809806,1.4721816211409675,1.3683282188125416,1.469807529388701,1.656355306774763,1.5930744495422033,1.510170261916124,1.5762018752449576,1.6399734687753968,1.7166056684887,1.7341294040185773,1.5616599106079638,1.540778345632654,1.587709034805526,1.5726419527311057,1.5012697083856565,1.4766442188989999,1.525611875803581,1.5094225698110604,1.669646067215086,1.5580490863930354,1.928122351897374,1.7439956653238884,1.9218863966251205,1.8213712834418623,1.821369645196232,1.9446031576025302,1.6897556970141265,1.791514209774348,1.5289561967662795,1.6475729595820476,1.7828829833831779,1.650575024622371,1.4028230441167107,1.5415043648136186,1.6669139817085794,1.5618984628574928,1.4693729251716452,1.5187507187667957,1.6104209463419772,1.4920808108306534,1.611022875179824,1.567733023640273,1.5461016803837444,1.5373593409388553,1.5687270954406995,1.4365393432843891,1.4007565154469923,1.3083876142024804,1.2653490344840386,1.2372586833144548,1.217632169094299,1.218457493878603,1.221452652153532,1.3307945175173657,1.3234544312291638,1.3179216133653502,1.3995155498138399],"netDebt":[null,null,null,235458000,null,319159000,419581000,474460000,410993000,450772000,442525000,572152000,625427000,843109000,830415000,793874000,885023000,1149656000,1153020000,1110731000,1124255000,1210390000,1170258000,1005284000,1008892000,1060049000,1007320000,987212000,940368000,1371031000,1235036000,1328246000,1389872000,1596509000,1703831000,1379456000,1585581000,1298518000,1277545000,1361032000,1347527000,1193898000,1065218000,879624000,815269000,1346305000,1268241000,1653409000,1689557000,2131142000,2128628000,2853517000,3070642000,3203924000,2991105000,2535743000,2468403000,2263509000,2142557000,1824209000,1887954000,2066383000,2125499000,1934653000,2258642000,2424594000],"totalCosts":[null,448324000,559425000,626786000,null,678168000,780139000,724248000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1305822000,1439602000,1766911000,1734943000,1389416000,1708919000,1772446000,1508780000,1319211000,1436584000,1464412000,1392518000,1595650000,1776735000,2167538000,1649983000,1904306000,2189596000,2340803000,2846965000,2565308000,2703035000,3080058000,3133460000,2578908000,2741128000,2992548000,3187811000,2811529000,3386603000,3642948000,3653792000,3686999000,4147352000],"grossMargin":[null,15.707929300987855,16.357067918670396,17.329419492569176,null,15.179743625862798,14.744915461896593,5.769136139967195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.418957617411225,15.527259240944494,14.960550273113494,13.746349603671257,13.587565039847197,15.760701392470345,16.165823663592185,16.09430761130287,13.43402955236608,14.495152925163305,18.710529895264557,19.22043010752688,14.732537129159006,14.64473178719879,14.43211669603033,13.820247633564668,11.312116250511666,11.889910122200442,12.956080086445745,12.34193635670719,8.711594063278753,13.546256847760093,12.279691269196276,11.210478515330252,11.432611211125002,14.205565120364621,14.240227374818867,12.826768048680293,10.924536769441357,12.28711557097135,13.555736046955996,12.90278694349967,12.481818720795362,12.719266756509695],"ebit":[null,null,null,null,42684000,77269000,null,null,28599000,60712000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79103000,85430000,59755000,6521000,113683000,184006000,140019000,47985000,164645000,257066000,218687000,134914000,240899000],"operatingMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.270807011087474,4.460230117880049,null,null,3.70356150659175,5.172040861962605],"fcfMargin":[null,null,10.0856559173475,15.024769411829105,6.2240237099023705,-8.773066629102692,-11.456995834354325,9.446828868234007,3.975077881619938,-6.277884518151482,9.09519347887192,3.054804804804805,0.030372305682560417,-3.574979541734861,4.924767606743343,4.0004313691657325,-7.0941741490916685,-1.6798229768786126,0.17514253135689853,18.167790140501907,9.883982856573308,1.2837052315769735,6.9287128712871295,9.068230484718708,0.25744200369533976,-3.0763550795196366,4.633463623754886,3.754974290185558,10.816093938870662,-14.934133954078934,12.278402699662543,-3.8956890635722754,4.36397479954181,-7.772036098405241,-2.1577989075460247,23.830830204422192,-5.348284265296713,19.35064466219701,3.089011206982049,3.949335985491137,10.071410217675512,12.221587118308388,9.714893724764895,13.688721896383187,11.777806315561804,2.2014533352219288,4.759575632649734,14.162908906816583,2.472728203029063,-10.281380767680139,3.72689859971259,6.102957723491296,-5.792524274962384,-2.340198635058096,7.865334470139944,13.875654975803966,3.064593507115584,7.867012305620302,7.198532050065996,12.441061125996224,1.0921376344146436,-1.6405878627417516,0.5108461215019707,7.4246662267120165,0.05448180775130387,-1.6022667148959404],"ebitda":[null,null,null,null,57793000,95854000,null,null,49553000,82704000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224203000,242730000,211355000,147621000,249483000,298606000,255219000,156885000,267245000,361666000,329787000,256814000,364499000],"debtToCapital":[null,null,null,37.63449895112541,null,32.26669032801894,32.94013879360836,37.88362008565432,33.98686669464149,36.418343246003104,35.69820396654591,40.999552298270665,45.34103876434971,48.201486224311466,45.9769360222915,44.44307207462597,46.40318305690524,51.69696789596916,50.64937673193688,49.70902791010418,52.731992758959144,54.191997845065956,53.472643576263366,51.711583239449666,51.76108201925956,52.41760392109358,49.68643818900889,48.176781415214876,45.44287859321505,52.97623609921054,49.53160517649191,48.843991184631996,50.9968605400841,53.064633672956774,54.32990970637328,50.26535405669795,53.18436823164813,46.671676351446116,44.02215508022817,44.42904331374161,45.647752671837246,41.509575154708465,40.980249561630636,39.37838149097397,38.858987938773964,42.28569444945119,39.83902883707858,44.18916956230422,43.35492710214539,47.74058451575211,46.62312555690147,54.047762256893876,54.817286633034314,55.284287127828534,54.15237371177564,52.972774003229894,50.25615999843188,48.366332389208196,45.10013985460245,42.67737129074318,43.04720288951817,42.82095299518191,42.572445247234135,41.14031904235046,42.47247011529879,43.21988613009837],"returnOnAssets":[null,null,null,5.4673269718565045,null,6.718164782281789,6.520491740358635,5.6525796560458605,4.78676437913106,4.01075754307717,3.7240797971708206,4.7616936377743295,4.840432706925245,4.6115191310693575,5.269659382731439,5.277647719823954,4.853658237552313,4.296480332329855,4.2459478533431545,3.580475749150448,3.0677346368635985,1.7818676730512972,0.5572369510079954,-2.4420740649264445,-2.382588861097278,-1.4720300405224873,0.030960557488182352,4.2975909924063895,5.735390076988598,6.696003182760585,6.710245533222073,9.581086113908162,9.157955055320485,7.892318040668399,8.715954424485147,6.105847224508029,6.127741218521974,6.725285110295529,6.575509856247924,8.314082865317369,7.903061952086854,6.594937386562827,6.17522104735189,6.314506743342233,6.753259800202284,6.806907296467475,6.514259433150094,5.325500230782311,3.614740946654281,2.5396214158180848,1.5831374378554353,0.40639183171181925,-0.15124510850671968,-0.15429678443727982,-0.5583876641464853,-0.5351640345426104,-0.11897292290202924,0.0874612883336081,0.9708900802445828,1.7743745835893676,2.4293458885867225,2.9829530301875082,3.5875750998758047,4.222930990865724,4.662160702543736,4.929091892619524],"returnOnEquity":[null,null,null,15.326531925195797,null,15.9718947243063,15.63952792583796,14.477225344158473,11.95339743056234,10.23336172577732,9.460041709644376,12.838581731200263,13.016793529860477,13.410269570612154,15.11933073842388,14.966013129516556,14.031247149577162,13.277780321413854,12.922940684840006,10.686297244106285,9.436701509872242,5.679965598877238,1.7356405906004388,-7.5640722823129805,-7.636517929886651,-4.776287983129791,0.09736794958677042,12.828372882597916,16.73306506245975,21.11303643768795,20.586249397138417,27.37893414510993,26.399651388202155,24.906516091246303,27.82805470368242,18.38338742051061,19.672862098721158,21.15546111392826,20.403114551529068,24.644165699505137,24.679010547310828,19.546819761769065,17.46832303795162,17.003299259246774,18.643279273671876,18.95048955767911,17.58458701587411,14.456060664010483,9.919644463918251,7.2730818061899,4.426787341197493,1.262202348966367,-0.47320498113362597,-0.49785806599267557,-1.8051668423876202,-1.8288137479752669,-0.3967659212208505,0.2897910881771543,3.2044049968668995,5.703250742212982,7.576980640297395,9.242421290388124,11.020856201975851,12.62418805592781,14.094452587415917,14.947202657011696],"revenueGrowth":[null,null,null,null,27.401267349427293,43.38140990036619,29.156400774115543,0.1176889180830365,28.713389121338917,39.301310043668124,30.764518500367565,27.44669218151996,24.420967086550192,-1.1426837900697762,18.935631968518685,24.313599313599312,4.267363379055089,13.256955810147296,3.6316369938553583,6.228970753170571,4.750469826686166,-3.666907514450868,-15.545419992398324,-16.55973361487858,-2.900428585667303,15.544721545096563,42.77227722772277,30.61125170332879,18.887292137138157,53.37552742616034,23.300970873786397,19.45003353454058,20.600932481436708,-14.411173420802037,1.0941814091420365,19.63316488863933,8.698453608247414,19.854122882927427,1.9927169734978767,-10.862536503963282,-6.698017519594279,-19.066683857658585,-15.785034216007144,-4.2415023693909815,25.32959105014527,25.066064613645466,41.574617598168494,10.542949657869016,10.08074690890739,17.27932222526798,4.539805650800299,66.26593720345294,32.24820916905444,24.864236212481416,29.58415490211992,9.032227182841424,3.9537130429971645,3.0260097456086488,-0.14276604452396757,3.750484362743256,5.987273568406715,19.70962680584083,21.96885587286048,15.7708467157317,34.4515503290705,23.382735657833308]}},"filings":[{"accn":"0000015615-15-000053","filed":"2015-07-31","form":"10-K"},{"accn":"0000015615-16-000093","filed":"2016-02-26","form":"10-K"},{"accn":"0001193125-12-089522","filed":"2012-02-29","form":"10-K"},{"accn":"0000015615-13-000028","filed":"2013-02-28","form":"10-K"},{"accn":"0000015615-14-000027","filed":"2014-02-27","form":"10-K"},{"accn":"0000015615-17-000007","filed":"2017-02-24","form":"10-K"},{"accn":"0000015615-18-000007","filed":"2018-02-27","form":"10-K"},{"accn":"0000015615-19-000011","filed":"2019-02-28","form":"10-K"},{"accn":"0000015615-20-000005","filed":"2020-02-27","form":"10-K"},{"accn":"0000015615-21-000006","filed":"2021-02-25","form":"10-K"},{"accn":"0000015615-22-000011","filed":"2022-03-01","form":"10-K"},{"accn":"0000015615-21-000017","filed":"2021-05-06","form":"10-Q"},{"accn":"0000015615-21-000027","filed":"2021-08-05","form":"10-Q"},{"accn":"0000015615-21-000035","filed":"2021-11-04","form":"10-Q"},{"accn":"0000015615-23-000009","filed":"2023-03-16","form":"10-K"},{"accn":"0000015615-22-000017","filed":"2022-05-05","form":"10-Q"},{"accn":"0000015615-22-000021","filed":"2022-08-04","form":"10-Q"},{"accn":"0000015615-22-000026","filed":"2022-11-03","form":"10-Q"},{"accn":"0000015615-24-000021","filed":"2024-03-01","form":"10-K"},{"accn":"0000015615-23-000018","filed":"2023-05-04","form":"10-Q"},{"accn":"0000015615-23-000029","filed":"2023-08-03","form":"10-Q"},{"accn":"0000015615-23-000036","filed":"2023-11-02","form":"10-Q"},{"accn":"0000015615-25-000021","filed":"2025-02-28","form":"10-K"},{"accn":"0000015615-24-000045","filed":"2024-05-02","form":"10-Q"},{"accn":"0000015615-24-000075","filed":"2024-08-01","form":"10-Q"},{"accn":"0000015615-24-000107","filed":"2024-10-31","form":"10-Q"},{"accn":"0000015615-26-000020","filed":"2026-02-26","form":"10-K"},{"accn":"0000015615-25-000052","filed":"2025-05-01","form":"10-Q"},{"accn":"0000015615-25-000079","filed":"2025-07-31","form":"10-Q"},{"accn":"0000015615-25-000128","filed":"2025-10-30","form":"10-Q"},{"accn":"0000015615-26-000050","filed":"2026-04-30","form":"10-Q"},{"accn":"0000015615-26-000093","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-11-208285","filed":"2011-08-03","form":"10-Q"},{"accn":"0001193125-11-295335","filed":"2011-11-03","form":"10-Q"},{"accn":"0001193125-12-208962","filed":"2012-05-03","form":"10-Q"},{"accn":"0001193125-12-332275","filed":"2012-08-02","form":"10-Q"},{"accn":"0001445305-12-003353","filed":"2012-11-01","form":"10-Q"},{"accn":"0000015615-13-000037","filed":"2013-05-02","form":"10-Q"},{"accn":"0000015615-13-000065","filed":"2013-08-01","form":"10-Q"},{"accn":"0000015615-13-000084","filed":"2013-10-31","form":"10-Q"},{"accn":"0000015615-14-000050","filed":"2014-05-01","form":"10-Q"},{"accn":"0000015615-14-000070","filed":"2014-08-11","form":"10-Q"},{"accn":"0000015615-14-000091","filed":"2014-10-30","form":"10-Q"},{"accn":"0000015615-15-000060","filed":"2015-08-07","form":"10-Q"},{"accn":"0000015615-15-000066","filed":"2015-08-17","form":"10-Q"},{"accn":"0000015615-15-000084","filed":"2015-11-03","form":"10-Q"},{"accn":"0000015615-16-000101","filed":"2016-05-05","form":"10-Q"},{"accn":"0000015615-16-000111","filed":"2016-08-04","form":"10-Q"},{"accn":"0000015615-16-000120","filed":"2016-11-03","form":"10-Q"},{"accn":"0000015615-17-000015","filed":"2017-05-04","form":"10-Q"},{"accn":"0000015615-17-000026","filed":"2017-08-03","form":"10-Q"},{"accn":"0000015615-17-000034","filed":"2017-11-02","form":"10-Q"},{"accn":"0000015615-18-000018","filed":"2018-04-30","form":"10-Q"},{"accn":"0000015615-18-000027","filed":"2018-08-02","form":"10-Q"},{"accn":"0000015615-18-000036","filed":"2018-11-01","form":"10-Q"},{"accn":"0000015615-19-000019","filed":"2019-05-02","form":"10-Q"},{"accn":"0000015615-19-000028","filed":"2019-08-01","form":"10-Q"},{"accn":"0000015615-19-000049","filed":"2019-10-31","form":"10-Q"},{"accn":"0000015615-20-000016","filed":"2020-04-30","form":"10-Q"},{"accn":"0000015615-20-000024","filed":"2020-07-31","form":"10-Q"},{"accn":"0000015615-20-000032","filed":"2020-10-29","form":"10-Q"}],"provenance":{"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":918600000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":977600000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1269400000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1159100000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4324787000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1623502000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":450231000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":495113000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":631947000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":730740000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2143024000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":573600000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":709900000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":816200000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":731600000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2831292000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":738300000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":988900000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1067300000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":932400000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3726789000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":957800000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1107200000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1315500000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1231300000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4611803000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1003300000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1066600000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1111000000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1027400000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4208330000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":974200000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1232400000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1586200000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1341900000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5134703000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1158200000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1890200000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1955800000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1602900000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6606978000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1396800000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1617800000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1977200000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1917600000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6909417000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1518300000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1939000000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2016600000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1709300000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7183188000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1416604000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1569297000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1698279000},"revenue@2020Q4":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1636800000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6320975000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1775424000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1962658000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2404332000},"#0":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7951781000},"#1":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6142414000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":1809367000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7951781000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1954400000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2301792000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2513484000},"#2":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9778038000},"#3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6769677000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":3008361000},"revenue@FY2022":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9778038000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2584659000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2874115000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3257077000},"#4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11995934000},"#5":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8715851000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3280083000},"revenue@FY2023":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11995934000},"revenue@2024Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2686849000},"revenue@2024Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2961086000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3252427000},"#6":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12303464000},"#7":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8900362000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":3403102000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12303464000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2847718000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3544705000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3966948000},"#8":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14299171000},"#9":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10359371000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":3939800000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14299171000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3828801000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4373554000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfServices","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1376125000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfServices","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":417341000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":528579000},"#10":{"kind":"filed","concept":"CostOfServices","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1938882000},"#11":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1334775000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":604107000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfServices","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1938882000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfServices","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":643181000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":744965000},"#12":{"kind":"filed","concept":"CostOfServices","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2606091000},"#13":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1916698000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":689393000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfServices","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2606091000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5745307000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1237300000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1366600000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1681400000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1654000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5939308000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1312000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1633400000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1690600000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1434200000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6070244000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1226297000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1341825000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1380522000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1322200000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5270879000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1513859000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1675232000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2057336000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6805735000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5246427000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":1559308000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6805735000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1733316000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2028111000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2187835000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8586333000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5949262000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":2637071000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8586333000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2359494000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2484780000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2857118000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10613762000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7701392000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":2912370000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10613762000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2379672000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2540447000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2789274000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10675987000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":7709393000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":2966594000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10675987000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2536618000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3109163000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3429199000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12506437000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9074981000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":3431456000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12506437000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3350897000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3817270000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":77772000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":103368000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":107761000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":120348000},"grossProfit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"costOfRevenue@FY2009","weight":-1}],"rule":"accounting-identity","value":247377000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"costOfRevenue@2010Q4","weight":-1}],"rule":"accounting-identity","value":126633000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":204142000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":42207000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":225201000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":861671000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":159500000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":251200000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":295800000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":263600000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":970109000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":206300000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":305600000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":326000000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":275100000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":1112944000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":190307000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":227472000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":317757000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":314600000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":1050096000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":261565000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":287426000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":346996000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":250059000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":1146046000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":221084000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":273681000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":325649000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":371290000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":1191705000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":225165000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":389335000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":399959000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":367713000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1382172000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":307177000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":420639000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":463153000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":436508000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1627477000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":311100000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":435542000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":537749000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":508344000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1792734000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":477904000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":556284000},"#24":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":96932000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":96932000},"#25":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":30983000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":30983000},"#26":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":30846000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":30846000},"#27":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":112180000},"#28":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":89501000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":22679000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":22679000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":112180000},"#30":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":32499000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":32499000},"#31":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":34987000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":34987000},"#32":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":35174000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":35174000},"#33":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":132594000},"#34":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":97739000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":34855000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":34855000},"#36":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":13900000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#36"}],"rule":"component-sum","value":146494000},"#37":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":37304000},"#38":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2800000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38"}],"rule":"component-sum","value":40104000},"#39":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":38374000},"#40":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":5700000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":2900000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#41"}],"rule":"component-sum","value":41274000},"#42":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":42514000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":8400000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":2700000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#44"}],"rule":"component-sum","value":45214000},"#45":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":157524000},"#46":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":118192000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":39332000},"#48":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":12200000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":3800000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#49"}],"rule":"component-sum","value":43132000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#48"}],"rule":"component-sum","value":169724000},"#50":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":48885000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4200000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"}],"rule":"component-sum","value":53085000},"#52":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":51900000},"#53":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":5300000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53"}],"rule":"component-sum","value":57200000},"#54":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":58976000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":5800000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":64776000},"#56":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":215402000},"#57":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":159761000},"#58":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":55641000},"#59":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":21200000},"#60":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":15200000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#61"}],"rule":"component-sum","value":61641000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#59"}],"rule":"component-sum","value":236602000},"#62":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53327000},"#63":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4600000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":57927000},"#64":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":54237000},"#65":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":5800000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":60037000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":59889000},"#67":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":6600000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":66489000},"#68":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":238305000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":167454000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":70851000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":25100000},"#72":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":17000000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":8100000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#73"}],"rule":"component-sum","value":78951000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#71"}],"rule":"component-sum","value":263405000},"#74":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":74030000},"#75":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7300000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":81330000},"#76":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69250000},"#77":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":7300000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":76550000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":63798000},"#79":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":6900000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"component-sum","value":70698000},"#80":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":265910000},"#81":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":207077000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":58833000},"#83":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":28400000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":21500000},"#85":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":6900000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85"}],"rule":"component-sum","value":65733000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83"}],"rule":"component-sum","value":294310000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60048000},"#87":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4100000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5300000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":69448000},"#89":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":67852000},"#90":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5100000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5300000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":78252000},"#92":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":67131000},"#93":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4700000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":5200000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":77031000},"#95":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":261433000},"#96":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":195031000},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":66402000},"#98":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1400000},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":21300000},"#100":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15700000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":5600000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"},{"ref":"#101"}],"rule":"component-sum","value":73402000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#99"}],"rule":"component-sum","value":282733000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":64781000},"#103":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4100000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":68881000},"#104":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":70823000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4900000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":75723000},"#106":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":66397000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":72397000},"#108":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":275103000},"#109":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":202001000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":73102000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":20900000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15000000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":5900000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":79002000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#111"}],"rule":"component-sum","value":296003000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":63622000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4900000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":68522000},"#116":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":67602000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":5400000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":73002000},"#118":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":80311000},"#119":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":5200000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":85511000},"#120":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":287278000},"#121":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":211535000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":75743000},"#123":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20600000},"#124":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":15400000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":5200000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#125"}],"rule":"component-sum","value":80943000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#123"}],"rule":"component-sum","value":307878000},"#126":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":72616000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4800000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":77416000},"#128":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":70819000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4700000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":75519000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":77146000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4700000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":81846000},"#132":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":286361000},"#133":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":220581000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":65780000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":23000000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":14200000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#137"}],"rule":"component-sum","value":74580000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":309361000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":85514000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7400000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":92914000},"#140":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":84959000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":17200000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":9800000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#142"}],"rule":"component-sum","value":94759000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":72690000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":28400000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#145"}],"rule":"component-sum","value":83890000},"#146":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":302981000},"#147":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":243163000},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":59818000},"#149":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38900000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":10500000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#150"}],"rule":"component-sum","value":70318000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#149"}],"rule":"component-sum","value":341881000},"#151":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":70591000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11200000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"}],"rule":"component-sum","value":81791000},"#153":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":81503000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":31200000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#155"}],"rule":"component-sum","value":101503000},"#156":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":86902000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":54500000},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":23300000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#158"}],"rule":"component-sum","value":110202000},"#159":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":306970000},"#160":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":238995000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":67975000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":77200000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":22700000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#163"}],"rule":"component-sum","value":90675000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162"}],"rule":"component-sum","value":384170000},"#164":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":145390000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":25600000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":170990000},"#166":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":133785000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":53300000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":27700000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#168"}],"rule":"component-sum","value":161485000},"#169":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":125068000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":81200000},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":27900000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#171"}],"rule":"component-sum","value":152968000},"#172":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":559437000},"#173":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":404243000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":155194000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":135900000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":54700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#176"}],"rule":"component-sum","value":209894000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175"}],"rule":"component-sum","value":695337000},"#177":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":163914000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":41900000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":205814000},"#179":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":176155000},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":84000000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":42100000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#181"}],"rule":"component-sum","value":218255000},"#182":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":180640000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":126300000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":42300000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#184"}],"rule":"component-sum","value":222940000},"#185":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":698899000},"#186":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":520709000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":178190000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":169200000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":42900000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#189"}],"rule":"component-sum","value":221090000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#188"}],"rule":"component-sum","value":868099000},"#190":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":165536000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":33700000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":199236000},"#192":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":167081000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":67300000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":33600000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#194"}],"rule":"component-sum","value":200681000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":168874000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":101700000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":34400000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#197"}],"rule":"component-sum","value":203274000},"#198":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":684508000},"#199":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":501491000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":183017000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":139900000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":38200000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#202"}],"rule":"component-sum","value":221217000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#201"}],"rule":"component-sum","value":824408000},"#203":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":166050000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":32600000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":198650000},"#205":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":174819000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":65300000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":32700000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#207"}],"rule":"component-sum","value":207519000},"#208":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":181049000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":98000000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":32700000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#210"}],"rule":"component-sum","value":213749000},"#211":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":713009000},"#212":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":523873000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":189136000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":131200000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":33200000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#215"}],"rule":"component-sum","value":222336000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214"}],"rule":"component-sum","value":844209000},"#216":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":214208000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38600000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":252808000},"#218":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":206470000},"#219":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":76100000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":37500000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#220"}],"rule":"component-sum","value":243970000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":36189000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":158102000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":141802000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":226202000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":79133000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":24720000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":50699000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":114072000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":87868000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":26204000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":114072000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":34584000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":68769000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":48869000},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":159280000},"#224":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":146848000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":12432000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":159280000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":19499000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":51112000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":59576000},"#225":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":192719000},"#226":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":130186000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":62533000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":192719000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31668000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":57307000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":81633000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":240214000},"#228":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":170608000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":69606000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":240214000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":19753000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":54499000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":79764000},"#229":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":198430000},"#230":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":154016000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":44414000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":198430000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-10740000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-2376000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":13639000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-67746000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-4968000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42039000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":95346000},"#231":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":225819000},"#232":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":132417000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":93402000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":225819000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":67985000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":138766000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":107579000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":371826000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":314330000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":57496000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":371826000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":37589000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":116183000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":145633000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":365303000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":299405000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":65898000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":365303000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":55140000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":159959000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":173385000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":510939000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":388484000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":122455000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":510939000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":36485000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":77565000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":157405000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":425164000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":271455000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":153709000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":425164000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":95429000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":102827000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":140035000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":430075000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":338290000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":91785000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":430075000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-48107000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":18247000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":60311000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":43059000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":30450000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":12609000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":43059000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-125280000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":19688000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":22874000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-82704000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-82718000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":14000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-82704000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-45538000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":63112000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":136958000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":250963000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":154532000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":96431000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":250963000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8944000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":120793000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":211622000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":515398000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":341359000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":174039000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":515398000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":91453000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":193733000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39041000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":43852000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":43461000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":47166000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":25900000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30300000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":8100000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":8500000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":35000000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9100000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":9600000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseOperating","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":112255000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseOperating","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":59415000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseOperating","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":62556000},"#251":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":234405000},"#252":{"kind":"filed","concept":"InterestExpenseOperating","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":174664000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":59741000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":234405000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseOperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":52059000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseOperating","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":50571000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseOperating","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47048000},"#253":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":193266000},"#254":{"kind":"filed","concept":"InterestExpenseOperating","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":149678000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":43588000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":193266000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseOperating","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":45444000},"#255":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172985000},"#256":{"kind":"filed","concept":"InterestExpenseOperating","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":128337000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":44648000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseOperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172985000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":21100000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":44500000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":31800000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":8600000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":106001000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":70748000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":7411000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14601000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":30006000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":38510000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":90528000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14200000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":30100000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":26800000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":36300000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":107426000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18400000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":34900000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":46100000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":41500000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140950000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12100000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":33700000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":49000000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":21100000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":115923000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6300000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-3700000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7600000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-76700000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-79110000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-2700000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":24100000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":56300000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":53600000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":131263000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":41000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81700000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":63800000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":160800000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":347213000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26600000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":80500000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":120700000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":31900000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":259659000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":43100000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":119700000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":128600000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":100900000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":392334000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":36230000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":57005000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":116491000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":113100000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":322848000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":65649000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":75451000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":111087000},"#257":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":328831000},"#258":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":252187000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":76644000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":328831000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-34978000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":16212000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":48896000},"#259":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33354000},"#260":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":30130000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":3224000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33354000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-80540000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15542000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":14296000},"#261":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-49949000},"#262":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-50702000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":753000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-49949000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-41180000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":33988000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":95240000},"#263":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":162788000},"#264":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":88048000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":74740000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":162788000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":9903000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":85766000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":160660000},"#265":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":399042000},"#266":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":256329000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":142713000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":399042000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":60840000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":130117000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.9},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.1},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.18},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.35},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.44},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.05},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.26},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.51},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.36},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.1},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.23},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.17},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.37},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.34},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.45},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.31},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.22},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.41},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.54},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.49},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.66},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.14},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.39},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.57},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.25},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.35},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.08},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.05},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.09},"#267":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.98},"#268":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":80489000},"#269":{"kind":"computed","op":"product","terms":[{"ref":"#267"},{"ref":"#268"}],"value":-78879220},"#270":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":-0.03},"#271":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":80681000},"#272":{"kind":"computed","op":"product","terms":[{"ref":"#270"},{"ref":"#271"}],"value":-2420430},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#272","weight":-1}],"value":-76458790},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"#268","weight":4},{"ref":"#271","weight":-3}],"rule":"unaverage-quarter","value":79913000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"#274"}],"rule":"per-share-quarter","value":-0.9567753682129315},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.98},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.03},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.3},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.69},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.66},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.61},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.5},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.99},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.77},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.95},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":4.22},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.32},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.01},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.52},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.41},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.26},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.57},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.58},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.69},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.33},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.17},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.48},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.78},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.59},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.54},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":4.38},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.89},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.02},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.5},"#275":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.45},"#276":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":73941000},"#277":{"kind":"computed","op":"product","terms":[{"ref":"#275"},{"ref":"#276"}],"value":329037450},"#278":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":3.41},"#279":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":73921000},"#280":{"kind":"computed","op":"product","terms":[{"ref":"#278"},{"ref":"#279"}],"value":252070610},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#280","weight":-1}],"value":76966840},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#276","weight":4},{"ref":"#279","weight":-3}],"rule":"unaverage-quarter","value":74001000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"per-share-quarter","value":1.0400783773192255},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.45},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.47},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.2},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.65},"#283":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.42},"#284":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":76185000},"#285":{"kind":"computed","op":"product","terms":[{"ref":"#283"},{"ref":"#284"}],"value":31997700},"#286":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.38},"#287":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":75576000},"#288":{"kind":"computed","op":"product","terms":[{"ref":"#286"},{"ref":"#287"}],"value":28718880},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#288","weight":-1}],"value":3278820},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#284","weight":4},{"ref":"#287","weight":-3}],"rule":"unaverage-quarter","value":78012000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#289"},{"ref":"#290"}],"rule":"per-share-quarter","value":0.04202968774034764},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.42},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-1.05},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.2},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.18},"#291":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.64},"#292":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":77535000},"#293":{"kind":"computed","op":"product","terms":[{"ref":"#291"},{"ref":"#292"}],"value":-49622400},"#294":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-0.65},"#295":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":77418000},"#296":{"kind":"computed","op":"product","terms":[{"ref":"#294"},{"ref":"#295"}],"value":-50321700},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#296","weight":-1}],"value":699300},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#292","weight":4},{"ref":"#295","weight":-3}],"rule":"unaverage-quarter","value":77886000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"per-share-quarter","value":0.008978507048763578},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.64},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.53},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.43},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.21},"#299":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.06},"#300":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":78880000},"#301":{"kind":"computed","op":"product","terms":[{"ref":"#299"},{"ref":"#300"}],"value":162492800},"#302":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.12},"#303":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":78801000},"#304":{"kind":"computed","op":"product","terms":[{"ref":"#302"},{"ref":"#303"}],"value":88257120.00000001},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#304","weight":-1}],"value":74235679.99999999},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#300","weight":4},{"ref":"#303","weight":-3}],"rule":"unaverage-quarter","value":79117000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#305"},{"ref":"#306"}],"rule":"per-share-quarter","value":0.9383025139982556},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.06},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.13},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.09},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.04},"#307":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.07},"#308":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":78694000},"#309":{"kind":"computed","op":"product","terms":[{"ref":"#307"},{"ref":"#308"}],"value":398978580},"#310":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.26},"#311":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":78672000},"#312":{"kind":"computed","op":"product","terms":[{"ref":"#310"},{"ref":"#311"}],"value":256470719.99999997},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#312","weight":-1}],"value":142507860.00000003},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#308","weight":4},{"ref":"#311","weight":-3}],"rule":"unaverage-quarter","value":78760000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#313"},{"ref":"#314"}],"rule":"per-share-quarter","value":1.8093938547486037},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.07},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.77},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.65},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2009-12-31","value":88521000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-06-30","value":69032000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-09-30","value":119772000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2010-12-31","value":158693000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2010-12-31","value":158693000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-03-31","value":197991000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-06-30","value":80856000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-09-30","value":7284000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2011-12-31","value":20280000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2011-12-31","value":20280000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-03-31","value":15845000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-06-30","value":16428000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-09-30","value":10472000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2012-12-31","value":26767000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2012-12-31","value":26767000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-03-31","value":109247000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-06-30","value":13295000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2013-09-30","value":2848000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-31","value":22927000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-31","value":22927000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-03-31","value":9261000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-06-30","value":15924000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-09-30","value":7067000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-31","value":24059000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-31","value":24059000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-03-31","value":28691000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-06-30","value":4755000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-09-30","value":7154000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2015-12-31","value":4984000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2015-12-31","value":4984000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-03-31","value":3885000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-06-30","value":8758000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-09-30","value":9427000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":38767000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":38767000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2017-03-31","value":15687000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2017-06-30","value":18230000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-09-30","value":43822000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":40326000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":40326000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2018-03-31","value":40235000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2018-06-30","value":20684000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2018-09-30","value":68484000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":27422000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2018-12-31","value":27422000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":43194000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2019-06-30","value":59176000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2019-09-30","value":43095000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":71427000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":71427000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2020-03-31","value":71663000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2020-06-30","value":48638000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2020-09-30","value":238174000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-12-31","value":423118000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-12-31","value":423118000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-03-31","value":512407000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-06-30","value":237271000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-09-30","value":239924000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-12-31","value":360736000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-12-31","value":360736000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-03-31","value":233133000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-06-30","value":138929000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-09-30","value":95676000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-12-31","value":370592000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-12-31","value":370592000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-03-31","value":141560000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-06-30","value":119905000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-09-30","value":214174000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-12-31","value":529561000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-12-31","value":529561000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-03-31","value":249326000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-06-30","value":297586000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-09-30","value":181225000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-12-31","value":399903000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-12-31","value":399903000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-03-31","value":345749000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-06-30","value":191052000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-09-30","value":231418000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-12-31","value":396030000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-12-31","value":396030000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2026-03-31","value":273672000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-06-30","value":315641000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":721674000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":721674000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":788540000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":857352000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-12-31","value":828804000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-12-31","value":828804000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":823728000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":1059588000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":1025562000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2012-12-31","value":1049641000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2012-12-31","value":1049641000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":1145749000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":1272242000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":1332316000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2013-12-31","value":1307026000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2013-12-31","value":1307026000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2014-03-31","value":1349995000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2014-06-30","value":1482610000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2014-09-30","value":1569727000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":1531751000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":1531751000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":1358173000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":1354265000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":1238314000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":1129758000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":1129758000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":1198536000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":1321842000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":1422427000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":1402486000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":1402486000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":1267099000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":1790707000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":1747747000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":1852366000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":1852366000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":1907595000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":2281770000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":2668962000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":2168989000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":2168989000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":2262059000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":2127012000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":2198696000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":2173559000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":2173559000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":2079779000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":2137048000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":2334075000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":2359015000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":2359015000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-03-31","value":2550424000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":2408289000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":2588419000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":2873954000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":2873954000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-03-31","value":2784278000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-06-30","value":3057222000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-09-30","value":3114275000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":3859127000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":3859127000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-03-31","value":3656663000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-06-30","value":3829004000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-09-30","value":4038533000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":3974253000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":3974253000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-03-31","value":3445470000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-06-30","value":3477064000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-09-30","value":3572895000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":3652530000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":3652530000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-03-31","value":3545559000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-06-30","value":3746999000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-09-30","value":4307006000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":4329079000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":4329079000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2026-03-31","value":4517005000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-06-30","value":4938819000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2016-12-31","value":3183100000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2016-12-31","value":3183100000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2010-12-31","value":1655800000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2010-12-31","value":1655800000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-06-30","value":1996319000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-09-30","value":2084352000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2011-12-31","value":2094700000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2011-12-31","value":2094700000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-03-31","value":2070292000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-06-30","value":2227322000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2012-09-30","value":2195900000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":2416300000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":2416300000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-03-31","value":2540866000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-06-30","value":2820906000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-09-30","value":2954338000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":2923200000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":2923200000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2014-03-31","value":3005466000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2014-06-30","value":3388828000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2014-09-30","value":3465901000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-12-31","value":3550800000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-12-31","value":3550800000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-03-31","value":3351016000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-06-30","value":3356903000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-09-30","value":3245786000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2015-12-31","value":2927300000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2015-12-31","value":2927300000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-03-31","value":2986628000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-06-30","value":3123943000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-09-30","value":3214046000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-03-31","value":3115834000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-06-30","value":3823485000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-09-30","value":3942175000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":4066600000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":4066600000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":4154348000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":4582157000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-09-30","value":4974806000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-12-31","value":4440000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-12-31","value":4440000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2019-03-31","value":4860393000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-06-30","value":4797371000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-09-30","value":4858652000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2019-12-31","value":4997000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2019-12-31","value":4997000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2020-03-31","value":4893548000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-06-30","value":4989985000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-09-30","value":5201749000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2020-12-31","value":5227900000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2020-12-31","value":5227900000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-03-31","value":5538303000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-06-30","value":5901628000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-09-30","value":6013248000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-12-31","value":7121400000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-12-31","value":7121400000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-03-31","value":7087996000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-06-30","value":7404686000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-09-30","value":7475663000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2022-12-31","value":9293300000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2022-12-31","value":9293300000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-03-31","value":9055336000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-06-30","value":9287820000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-09-30","value":9529727000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2023-12-31","value":9373500000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2023-12-31","value":9373500000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-03-31","value":8745353000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-06-30","value":8678986000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-09-30","value":8762972000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-12-31","value":8975275000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-12-31","value":8975275000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-03-31","value":8861938000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-06-30","value":9132156000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-09-30","value":9693450000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-12-31","value":9923542000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-12-31","value":9923542000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2026-03-31","value":10441515000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-06-30","value":10925494000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":486544000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":486544000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":553198000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":577977000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-12-31","value":592445000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-12-31","value":592445000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":578591000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":719740000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":749500000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2012-12-31","value":714135000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2012-12-31","value":714135000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":691729000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":798608000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":882229000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2013-12-31","value":829225000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2013-12-31","value":829225000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2014-03-31","value":823181000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2014-06-30","value":863687000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2014-09-30","value":905196000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":980848000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":980848000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":881485000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":852968000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":787410000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":752535000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":752535000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":811662000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":866434000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":942365000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":839990000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":839990000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":813260000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":928731000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":1002151000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":963827000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":963827000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":1047340000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":1252777000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":1372497000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":1283611000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":1283611000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":1262652000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":1391153000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":1334506000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":1219126000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":1219126000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":1260033000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":1523391000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":1514154000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":1415199000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":1415199000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-03-31","value":1632900000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":1638991000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":1704308000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":1784598000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":1784598000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-03-31","value":1866037000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-06-30","value":1897690000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-09-30","value":1986483000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":2496037000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":2496037000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-03-31","value":2378535000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-06-30","value":2440835000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-09-30","value":2811293000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":2837219000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":2837219000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-03-31","value":2633371000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-06-30","value":2747909000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-09-30","value":2887751000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":2999699000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":2999699000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-03-31","value":2909875000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-06-30","value":3067658000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-09-30","value":3236417000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":3271045000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":3271045000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2026-03-31","value":3427370000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-06-30","value":3528949000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2010-12-31","value":1002666000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2010-12-31","value":1002666000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2011-06-30","value":1156619000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2011-09-30","value":1215336000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2011-12-31","value":1283498000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2011-12-31","value":1283498000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-03-31","value":1241239000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2012-06-30","value":1411652000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2012-09-30","value":1379934000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2012-12-31","value":1554433000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2012-12-31","value":1554433000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2013-03-31","value":1655211000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2013-06-30","value":1900593000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2013-09-30","value":1975251000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2013-12-31","value":1902140000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2013-12-31","value":1902140000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2014-03-31","value":1972546000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2014-06-30","value":2299769000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2014-09-30","value":2335561000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-12-31","value":2415905000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-12-31","value":2415905000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-03-31","value":2317536000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2015-06-30","value":2329752000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2015-09-30","value":2221302000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2015-12-31","value":1983956000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2015-12-31","value":1983956000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2016-03-31","value":2042767000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2016-06-30","value":2153727000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2016-09-30","value":2184466000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2016-12-31","value":2079498000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2016-12-31","value":2079498000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2017-03-31","value":1968028000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2017-06-30","value":2590323000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2017-09-30","value":2639130000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2017-12-31","value":2633223000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2017-12-31","value":2633223000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2018-03-31","value":2780151000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2018-06-30","value":3151759000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2018-09-30","value":3484986000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2018-12-31","value":3047929000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2018-12-31","value":3047929000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2019-03-31","value":3426661000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2019-06-30","value":3246033000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2019-09-30","value":3179348000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2019-12-31","value":3205315000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2019-12-31","value":3205315000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2020-03-31","value":3203735000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2020-06-30","value":3239149000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2020-09-30","value":3324604000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-12-31","value":3222324000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-12-31","value":3222324000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-03-31","value":3449328000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-06-30","value":3740259000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-09-30","value":3735766000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-12-31","value":4577532000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-12-31","value":4577532000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-03-31","value":4575919000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-06-30","value":4919744000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-09-30","value":4929150000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":6552072000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":6552072000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-03-31","value":6407704000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-06-30","value":6599400000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-09-30","value":6816006000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":6652250000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":6652250000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-03-31","value":6055329000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-06-30","value":5944879000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-09-30","value":5934260000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-12-31","value":5987932000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-12-31","value":5987932000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-03-31","value":5906679000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-06-30","value":6117791000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-09-30","value":6514117000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-12-31","value":6589021000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-12-31","value":6589021000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2026-03-31","value":7011581000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2026-06-30","value":7325511000},"#315":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2010-12-31","value":394151000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":394151000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":394151000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2011-06-30","value":400015000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":400015000},"#317":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2011-09-30","value":426865000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":426865000},"#318":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2011-12-31","value":460690000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2011-12-31","value":34050000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":494740000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":494740000},"#320":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2012-03-31","value":426838000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":426838000},"#321":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2012-06-30","value":467200000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":467200000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2012-09-30","value":410561000},"#323":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":42436000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":452997000},"#324":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2012-12-31","value":546323000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2012-12-31","value":52596000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":598919000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":598919000},"#326":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2013-03-31","value":685390000},"#327":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":49284000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":734674000},"#328":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2013-06-30","value":806497000},"#329":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":49907000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":856404000},"#330":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2013-09-30","value":779920000},"#331":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":53343000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":833263000},"#332":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2013-12-31","value":765425000},"#333":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2013-12-31","value":51376000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":816801000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":816801000},"#334":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2014-03-31","value":841335000},"#335":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2014-03-31","value":52949000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":894284000},"#336":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2014-06-30","value":1088666000},"#337":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2014-06-30","value":76914000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":1165580000},"#338":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2014-09-30","value":1088289000},"#339":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2014-09-30","value":71798000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":1160087000},"#340":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2014-12-31","value":1061159000},"#341":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":73631000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":1134790000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":1134790000},"#342":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2015-03-31","value":1078019000},"#343":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":74927000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":1152946000},"#344":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2015-06-30","value":1136783000},"#345":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":78362000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":1215145000},"#346":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2015-09-30","value":1098585000},"#347":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":78827000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":1177412000},"#348":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2015-12-31","value":932868000},"#349":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2015-12-31","value":77400000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1010268000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1010268000},"#350":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2016-03-31","value":938722000},"#351":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":74055000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":1012777000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2016-06-30","value":998440000},"#353":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":70367000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":1068807000},"#354":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2016-09-30","value":950641000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":66106000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":1016747000},"#356":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2016-12-31","value":961379000},"#357":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2016-12-31","value":64600000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1025979000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1025979000},"#358":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2017-03-31","value":893362000},"#359":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":62693000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":956055000},"#360":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2017-06-30","value":1313860000},"#361":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":75401000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":1389261000},"#362":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2017-09-30","value":1192311000},"#363":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":86547000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1278858000},"#364":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2017-12-31","value":1280706000},"#365":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":87866000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1368572000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1368572000},"#366":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2018-03-31","value":1343549000},"#367":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":86558000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":1430107000},"#368":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2018-06-30","value":1532978000},"#369":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":84215000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":1617193000},"#370":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-09-30","value":1688820000},"#371":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":83495000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1772315000},"#372":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2018-12-31","value":1324223000},"#373":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2018-12-31","value":82655000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1406878000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1406878000},"#374":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2019-03-31","value":1539294000},"#375":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":89481000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":1628775000},"#376":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2019-06-30","value":1250812000},"#377":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":106882000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":1357694000},"#378":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-09-30","value":1221127000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":99513000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":1320640000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2019-12-31","value":1314030000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2019-12-31","value":118429000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":1432459000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":1432459000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2020-03-31","value":1297342000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2020-03-31","value":121848000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":1419190000},"#384":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2020-06-30","value":1115839000},"#385":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2020-06-30","value":126697000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":1242536000},"#386":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2020-09-30","value":1164457000},"#387":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2020-09-30","value":138935000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":1303392000},"#388":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2020-12-31","value":1157632000},"#389":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":145110000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":1302742000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":1302742000},"#390":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2021-03-31","value":1170419000},"#391":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2021-03-31","value":157257000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":1327676000},"#392":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2021-06-30","value":1420460000},"#393":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":163116000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":1583576000},"#394":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2021-09-30","value":1347149000},"#395":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":161016000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":1508165000},"#396":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2021-12-31","value":1876233000},"#397":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":137912000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":2014145000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":2014145000},"#398":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2022-03-31","value":1788727000},"#399":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2022-03-31","value":133963000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":1922690000},"#400":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2022-06-30","value":2118084000},"#401":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2022-06-30","value":151987000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":2270071000},"#402":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2022-09-30","value":2067548000},"#403":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2022-09-30","value":156756000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":2224304000},"#404":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2022-12-31","value":3052193000},"#405":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":171916000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":3224109000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":3224109000},"#406":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2023-03-31","value":3045526000},"#407":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2023-03-31","value":166676000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":3212202000},"#408":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2023-06-30","value":3154576000},"#409":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2023-06-30","value":169253000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":3323829000},"#410":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2023-09-30","value":3029939000},"#411":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2023-09-30","value":175340000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":3205279000},"#412":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2023-12-31","value":2888058000},"#413":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":177246000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":3065304000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":3065304000},"#414":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2024-03-31","value":2537091000},"#415":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2024-03-31","value":180638000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":2717729000},"#416":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2024-06-30","value":2359637000},"#417":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2024-06-30","value":201458000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":2561095000},"#418":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2024-09-30","value":2138697000},"#419":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2024-09-30","value":185085000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":2323782000},"#420":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2024-12-31","value":2038017000},"#421":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":186095000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":2224112000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":2224112000},"#422":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2025-03-31","value":2041597000},"#423":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2025-03-31","value":192106000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":2233703000},"#424":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2025-06-30","value":2096775000},"#425":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2025-06-30","value":160660000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":2257435000},"#426":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2025-09-30","value":2199486000},"#427":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2025-09-30","value":157431000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":2356917000},"#428":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2025-12-31","value":2176372000},"#429":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":154311000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":2330683000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":2330683000},"#430":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2026-03-31","value":2376307000},"#431":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2026-03-31","value":156007000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":2532314000},"#432":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2026-06-30","value":2573839000},"#433":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2026-06-30","value":166396000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":2740235000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2009-12-31","value":528162000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2010-12-31","value":653162000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2010-12-31","value":653162000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2011-06-30","value":839700000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-09-30","value":869016000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2011-12-31","value":811207000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2011-12-31","value":811207000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-03-31","value":829053000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-06-30","value":815670000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2012-09-30","value":815966000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2012-12-31","value":861875000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2012-12-31","value":861875000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2013-03-31","value":885655000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2013-06-30","value":920313000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2013-09-30","value":979087000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-12-31","value":1021058000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2013-12-31","value":1021058000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2014-03-31","value":1032920000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2014-06-30","value":1089059000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2014-09-30","value":1130340000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2014-12-31","value":1148075000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2014-12-31","value":1148075000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2015-03-31","value":1033480000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2015-06-30","value":1027151000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2015-09-30","value":1024484000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2015-12-31","value":943391000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2015-12-31","value":943391000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2016-03-31","value":943861000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2016-06-30","value":970216000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2016-09-30","value":1029580000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2016-12-31","value":1103634000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2016-12-31","value":1103634000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2017-03-31","value":1147806000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2017-06-30","value":1233162000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2017-09-30","value":1303045000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2017-12-31","value":1433353000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2017-12-31","value":1433353000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2018-03-31","value":1374197000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-06-30","value":1430398000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-09-30","value":1489820000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2018-12-31","value":1392024000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2018-12-31","value":1392024000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2019-03-31","value":1433732000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2019-06-30","value":1551338000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2019-09-30","value":1679304000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2019-12-31","value":1791691000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2019-12-31","value":1791691000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2020-03-31","value":1689813000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2020-06-30","value":1750836000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2020-09-30","value":1877145000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2020-12-31","value":2005525000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2020-12-31","value":2005525000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2021-03-31","value":2088975000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-06-30","value":2161369000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-09-30","value":2277482000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2021-12-31","value":2543861000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2021-12-31","value":2543861000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-03-31","value":2512077000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2022-06-30","value":2484942000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2022-09-30","value":2546513000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2022-12-31","value":2741187000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2022-12-31","value":2741187000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2023-03-31","value":2647632000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-06-30","value":2688420000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-09-30","value":2713721000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-12-31","value":2721261000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-12-31","value":2721261000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-03-31","value":2690024000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-06-30","value":2734107000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-09-30","value":2828712000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2024-12-31","value":2987343000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2024-12-31","value":2987343000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-03-31","value":2955259000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-06-30","value":3014365000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2025-09-30","value":3179333000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-12-31","value":3334521000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-12-31","value":3334521000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2026-03-31","value":3429934000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2026-06-30","value":3599983000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":124139000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":100667000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":28261000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":72406000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":218029000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":117362000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":218029000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":50321000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":5394000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":50321000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":-44927000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-63095000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":-68489000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":20732000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":83827000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":20732000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":43445000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-4244000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":43445000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":-47689000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":114670000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":118914000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":172508000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":57838000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":172508000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":26130000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":22857000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":26130000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":-3273000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":129256000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":106399000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":200402000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":71146000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":200402000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-20394000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":55319000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-20394000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":75713000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":81019000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":25700000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":323011000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":241992000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":323011000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":118826000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":161289000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":118826000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":42463000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":260602000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":99313000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":367413000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":106811000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":367413000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15851000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":28488000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15851000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":12637000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":127141000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":98653000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":205593000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":78452000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":205593000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":154173000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-100160000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":154173000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":-254333000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":166458000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":266618000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":144096000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":-22362000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":144096000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":83501000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":23217000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":83501000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":-60284000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":26770000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":3553000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":529956000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":503186000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":529956000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-46807000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":351461000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-46807000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":398268000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":441394000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":89933000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":550278000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":108884000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":550278000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":203266000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":467220000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":203266000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":263954000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":683176000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":215956000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":937254000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":254078000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":937254000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":257164000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":349342000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":257164000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":92178000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":499097000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":149755000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":793074000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":293977000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":793074000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":131518000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1541000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":131518000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":-129977000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":118671000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":117130000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352297000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":233626000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352297000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-86371000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-97910000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-86371000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":-11539000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":196572000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":294482000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":687277000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":490705000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":687277000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":107750000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":372199000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":107750000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":264449000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":649926000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":277727000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1121625000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":471699000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1121625000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":78365000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":84011000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":78365000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":5646000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":172976000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":88965000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":545714000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":372738000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":545714000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":98854000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":120322000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":98854000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":21468000},"#499":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":21859000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":21859000},"#500":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":22813000},"#501":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":14143000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":8670000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":8670000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30383000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":7570000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":7570000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":30383000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":14620000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":14620000},"#506":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":31973000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":17353000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":17353000},"#508":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":56996000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":25023000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":25023000},"#510":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":71710000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":14714000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":14714000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":71710000},"#512":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14097000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":14097000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":28490000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":14393000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":14393000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":50331000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":21841000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":21841000},"#517":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":79686000},"#518":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":50331000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":29355000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":29355000},"#520":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":38500000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#520"}],"rule":"component-sum","value":118186000},"#521":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25851000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":25851000},"#522":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":57527000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":31676000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":31676000},"#524":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":101411000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":43884000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":43884000},"#526":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":126288000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":24877000},"#528":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":51900000},"#529":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":52000000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":-100000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#530"}],"rule":"component-sum","value":24777000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#528"}],"rule":"component-sum","value":178188000},"#531":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":35554000},"#532":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12000000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":47554000},"#533":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":67566000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":32012000},"#535":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":74300000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":62300000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#536"}],"rule":"component-sum","value":94312000},"#537":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":90962000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":23396000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":23396000},"#539":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":109254000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":18292000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":18292000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":109254000},"#541":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19660000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":19660000},"#542":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":48431000},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":28771000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":28771000},"#544":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":70766000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":22335000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":22335000},"#546":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":84410000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":13644000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":13644000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":84410000},"#548":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13343000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":13343000},"#549":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":63893000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":50550000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":50550000},"#551":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":89050000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":25157000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":25157000},"#553":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":117114000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":28064000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":28064000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":117114000},"#555":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":28901000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":28901000},"#556":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":56853000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":27952000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":27952000},"#558":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":83330000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":26477000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":26477000},"#560":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":123412000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":40082000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":40082000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":123412000},"#562":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":22545000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":22545000},"#563":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":87997000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":65452000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":65452000},"#565":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":134214000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":46217000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":46217000},"#567":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":180420000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":46206000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":46206000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":180420000},"#569":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":34396000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":34396000},"#570":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":57455000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":23059000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":23059000},"#572":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":85095000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":27640000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":27640000},"#574":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":126473000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":41378000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":41378000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":126473000},"#576":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":60594000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":60594000},"#577":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":132755000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":72161000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":72161000},"#579":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":183725000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":50970000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":50970000},"#581":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":213746000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":30021000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":30021000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":213746000},"#583":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":48058000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":48058000},"#584":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":97029000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":48971000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":48971000},"#586":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":132348000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":35319000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":35319000},"#588":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":170066000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":37718000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":37718000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":170066000},"#590":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":83191000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":83191000},"#591":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":189870000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":106679000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":106679000},"#593":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":213325000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":23455000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":23455000},"#595":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":263352000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":50027000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":50027000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":263352000},"#597":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":63346000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":63346000},"#598":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":119067000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":55721000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":55721000},"#600":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":157369000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":38302000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":38302000},"#602":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":192941000},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":35572000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":35572000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":192941000},"#604":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25409000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":25409000},"#605":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":31500000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":31500000},"#606":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":43600000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":43600000},"#607":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":148855000},"#608":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":100538000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":48317000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":48317000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":148855000},"#610":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":47264000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":47264000},"#611":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":63800000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":63800000},"#612":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":68700000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":68700000},"#613":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":259985000},"#614":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":179764000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":80221000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":80221000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":259985000},"#616":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":96768000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":96768000},"#617":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":188312000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":91544000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":91544000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":49539000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14212000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":14796000},"#619":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57966000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":43183000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":14783000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57966000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15109000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":18585000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":19858000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":75228000},"#622":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":53552000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":21676000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":75228000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20954000},"#623":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":42946000},"#624":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20954000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":21992000},"#625":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":65767000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":22821000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91958000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":26191000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91958000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31753000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":33602000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":37756000},"#627":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140926000},"#628":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":103111000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":37815000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140926000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":33494000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":36755000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":41747000},"#629":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":154452000},"#630":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":111996000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":42456000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":154452000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":42598000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":43254000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":42196000},"#631":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":169662000},"#632":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":128048000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":41614000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":169662000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":39008000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":40657000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":42584000},"#633":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":164915000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":122249000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":42666000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":164915000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":42904000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":45379000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":50101000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":188049000},"#636":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":138384000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":49665000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":188049000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":49940000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":51676000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":54863000},"#637":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":212900000},"#638":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":156478000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":56422000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":212900000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":59000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":59900000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":55200000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":235500000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":174200000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":61300000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":235500000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":60500000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":67500000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":82600000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":297800000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":210600000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":87200000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":297800000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":90500000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":107400000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":118700000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":422800000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":316700000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":106100000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":422800000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":110800000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":114700000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":119300000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":507100000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":344700000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":162400000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":507100000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":149200000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":145100000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":157300000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":603200000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":451600000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":151600000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":603200000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":141100000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":135800000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":114600000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":506600000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":391400000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":115200000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":506600000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":108900000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":102600000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":104600000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":427100000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":316000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":111100000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":427100000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":121900000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":123600000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":81763000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":90641000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":90507000},"#653":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":90885000},"#654":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":90539000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653","weight":4},{"ref":"#654","weight":-3}],"rule":"unaverage-quarter","value":91923000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":90885000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":83633000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":87634000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":89324000},"#655":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":86716000},"#656":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":86933000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655","weight":4},{"ref":"#656","weight":-3}],"rule":"unaverage-quarter","value":86065000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":86716000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":83901000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":82466000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":79526000},"#657":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":82082000},"#658":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":81982000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657","weight":4},{"ref":"#658","weight":-3}],"rule":"unaverage-quarter","value":82382000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":82082000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":84094000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":84558000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":85464000},"#659":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":84901000},"#660":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":84733000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659","weight":4},{"ref":"#660","weight":-3}],"rule":"unaverage-quarter","value":85405000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":84901000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":86622000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":86730000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":85824000},"#661":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":86196000},"#662":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":86416000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661","weight":4},{"ref":"#662","weight":-3}],"rule":"unaverage-quarter","value":85536000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":86196000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":82397000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":79830000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":80448000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268","weight":4},{"ref":"#271","weight":-3}],"rule":"unaverage-quarter","value":79913000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":80489000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":80156000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":81266000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":81545000},"#663":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":81394000},"#664":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":81241000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663","weight":4},{"ref":"#664","weight":-3}],"rule":"unaverage-quarter","value":81853000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":81394000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":82157000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":82292000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":82386000},"#665":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":82325000},"#666":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":82281000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665","weight":4},{"ref":"#666","weight":-3}],"rule":"unaverage-quarter","value":82457000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":82325000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":82221000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":80062000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":79201000},"#667":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":79772000},"#668":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":80484000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667","weight":4},{"ref":"#668","weight":-3}],"rule":"unaverage-quarter","value":77636000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":79772000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":75578000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":75747000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":75934000},"#669":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":75846000},"#670":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":75760000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669","weight":4},{"ref":"#670","weight":-3}],"rule":"unaverage-quarter","value":76104000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":75846000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":75413000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":72777000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":73095000},"#671":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":73715000},"#672":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":73787000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671","weight":4},{"ref":"#672","weight":-3}],"rule":"unaverage-quarter","value":73499000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":73715000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":73846000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":73976000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":73977000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276","weight":4},{"ref":"#279","weight":-3}],"rule":"unaverage-quarter","value":74001000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":73941000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":74789000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":75537000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":75073000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284","weight":4},{"ref":"#287","weight":-3}],"rule":"unaverage-quarter","value":78012000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":76185000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":76984000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":78372000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":78455000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292","weight":4},{"ref":"#295","weight":-3}],"rule":"unaverage-quarter","value":77886000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":77535000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":77942000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":78860000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":78913000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300","weight":4},{"ref":"#303","weight":-3}],"rule":"unaverage-quarter","value":79117000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":78880000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":79052000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":78521000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":78648000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308","weight":4},{"ref":"#311","weight":-3}],"rule":"unaverage-quarter","value":78760000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":78694000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":78784000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":78870000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":78215189},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":78215189},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2011-06-30","value":84655474},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2011-12-31","value":80569000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2011-12-31","value":80569000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2012-06-30","value":77829000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-12-31","value":76448000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-12-31","value":76448000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2013-06-30","value":76727000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2013-09-30","value":77219000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-12-31","value":77258000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-12-31","value":77258000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2014-03-31","value":77527000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2014-06-30","value":81773000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-09-30","value":81843000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2014-12-31","value":84739000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2014-12-31","value":84739000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-03-31","value":80214000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2015-06-30","value":79840000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2015-09-30","value":79857000},"#673":{"kind":"filed","concept":"CommonStockSharesIssued","filing":34,"unit":"shares","end":"2012-03-31","value":85284380},"#674":{"kind":"filed","concept":"TreasuryStockShares","filing":34,"unit":"shares","end":"2012-03-31","value":4593663},"sharesOutstanding@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"component-sum","value":80690717},"#675":{"kind":"filed","concept":"CommonStockSharesIssued","filing":33,"unit":"shares","end":"2011-09-30","value":84833175},"#676":{"kind":"filed","concept":"TreasuryStockShares","filing":33,"unit":"shares","end":"2011-09-30","value":114675},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"component-sum","value":84718500},"#677":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2012-09-30","value":85435438},"#678":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2012-09-30","value":9467286},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"component-sum","value":75968152},"#679":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2013-03-31","value":86256387},"#680":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2013-03-31","value":9467286},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"component-sum","value":76789101},"#681":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2015-12-31","value":88197474},"#682":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":5,"unit":"shares","end":"2015-12-31","value":8094004},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"component-sum","value":80103470},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"component-sum","value":80103470},"#683":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2016-03-31","value":90314373},"#684":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2016-03-31","value":8094004},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"component-sum","value":82220369},"#685":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2016-06-30","value":90403416},"#686":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":47,"unit":"shares","end":"2016-06-30","value":8094004},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"component-sum","value":82309412},"#687":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2016-09-30","value":90452182},"#688":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":48,"unit":"shares","end":"2016-09-30","value":8094004},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"component-sum","value":82358178},"#689":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2016-12-31","value":90634771},"#690":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":6,"unit":"shares","end":"2016-12-31","value":8094004},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":82540767},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":82540767},"#691":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2017-03-31","value":90787596},"#692":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":49,"unit":"shares","end":"2017-03-31","value":8094004},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"component-sum","value":82693592},"#693":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2017-06-30","value":90825531},"#694":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":50,"unit":"shares","end":"2017-06-30","value":8094004},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"component-sum","value":82731527},"#695":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2017-09-30","value":90843339},"#696":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":51,"unit":"shares","end":"2017-09-30","value":8094004},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"component-sum","value":82749335},"#697":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2017-12-31","value":90935584},"#698":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":7,"unit":"shares","end":"2017-12-31","value":8132811},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"component-sum","value":82802773},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"component-sum","value":82802773},"#699":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2018-03-31","value":91063699},"#700":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":52,"unit":"shares","end":"2018-03-31","value":10171531},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"component-sum","value":80892168},"#701":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2018-06-30","value":91080280},"#702":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":53,"unit":"shares","end":"2018-06-30","value":10835749},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"component-sum","value":80244531},"#703":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2018-09-30","value":91104071},"#704":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":54,"unit":"shares","end":"2018-09-30","value":12440108},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"component-sum","value":78663963},"#705":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2018-12-31","value":91327009},"#706":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":8,"unit":"shares","end":"2018-12-31","value":15329817},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"component-sum","value":75997192},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"component-sum","value":75997192},"#707":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2019-03-31","value":91591398},"#708":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":55,"unit":"shares","end":"2019-03-31","value":15344917},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"component-sum","value":76246481},"#709":{"kind":"filed","concept":"CommonStockSharesIssued","filing":56,"unit":"shares","end":"2019-06-30","value":91626986},"#710":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":56,"unit":"shares","end":"2019-06-30","value":15344917},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710","weight":-1}],"rule":"component-sum","value":76282069},"#711":{"kind":"filed","concept":"CommonStockSharesIssued","filing":57,"unit":"shares","end":"2019-09-30","value":91654158},"#712":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":57,"unit":"shares","end":"2019-09-30","value":15344917},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712","weight":-1}],"rule":"component-sum","value":76309241},"#713":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2019-12-31","value":91909430},"#714":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":9,"unit":"shares","end":"2019-12-31","value":15344917},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"component-sum","value":76564513},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"component-sum","value":76564513},"#715":{"kind":"filed","concept":"CommonStockSharesIssued","filing":58,"unit":"shares","end":"2020-03-31","value":92618032},"#716":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":58,"unit":"shares","end":"2020-03-31","value":18914841},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716","weight":-1}],"rule":"component-sum","value":73703191},"#717":{"kind":"filed","concept":"CommonStockSharesIssued","filing":59,"unit":"shares","end":"2020-06-30","value":92665097},"#718":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":59,"unit":"shares","end":"2020-06-30","value":18941926},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718","weight":-1}],"rule":"component-sum","value":73723171},"#719":{"kind":"filed","concept":"CommonStockSharesIssued","filing":60,"unit":"shares","end":"2020-09-30","value":92761041},"#720":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":60,"unit":"shares","end":"2020-09-30","value":18941926},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"component-sum","value":73819115},"#721":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2020-12-31","value":93107440},"#722":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2020-12-31","value":18941926},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722","weight":-1}],"rule":"component-sum","value":74165514},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722","weight":-1}],"rule":"component-sum","value":74165514},"#723":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2021-03-31","value":93253268},"#724":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2021-03-31","value":18941926},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"component-sum","value":74311342},"#725":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2021-06-30","value":93256202},"#726":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":12,"unit":"shares","end":"2021-06-30","value":18941926},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726","weight":-1}],"rule":"component-sum","value":74314276},"#727":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2021-09-30","value":93246800},"#728":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":13,"unit":"shares","end":"2021-09-30","value":18941926},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"component-sum","value":74304874},"#729":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2021-12-31","value":95371211},"#730":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":14,"unit":"shares","end":"2021-12-31","value":18941926},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730","weight":-1}],"rule":"component-sum","value":76429285},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730","weight":-1}],"rule":"component-sum","value":76429285},"#731":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2022-03-31","value":95488017},"#732":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2022-03-31","value":19129904},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"component-sum","value":76358113},"#733":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2022-06-30","value":95491405},"#734":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":16,"unit":"shares","end":"2022-06-30","value":19933055},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734","weight":-1}],"rule":"component-sum","value":75558350},"#735":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2022-09-30","value":95467645},"#736":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":17,"unit":"shares","end":"2022-09-30","value":19933055},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736","weight":-1}],"rule":"component-sum","value":75534590},"#737":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2022-12-31","value":98615105},"#738":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":18,"unit":"shares","end":"2022-12-31","value":19933055},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"component-sum","value":78682050},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"component-sum","value":78682050},"#739":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2023-03-31","value":98674997},"#740":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2023-03-31","value":19813055},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740","weight":-1}],"rule":"component-sum","value":78861942},"#741":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2023-06-30","value":98674249},"#742":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":20,"unit":"shares","end":"2023-06-30","value":19813055},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742","weight":-1}],"rule":"component-sum","value":78861194},"#743":{"kind":"filed","concept":"CommonStockSharesIssued","filing":21,"unit":"shares","end":"2023-09-30","value":98638673},"#744":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":21,"unit":"shares","end":"2023-09-30","value":19813055},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744","weight":-1}],"rule":"component-sum","value":78825618},"#745":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2023-12-31","value":99093134},"#746":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":22,"unit":"shares","end":"2023-12-31","value":19813055},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"component-sum","value":79280079},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"component-sum","value":79280079},"#747":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2024-03-31","value":99272155},"#748":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2024-03-31","value":19813055},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748","weight":-1}],"rule":"component-sum","value":79459100},"#749":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2024-06-30","value":99044551},"#750":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2024-06-30","value":19813055},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750","weight":-1}],"rule":"component-sum","value":79231496},"#751":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2024-09-30","value":99030346},"#752":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":25,"unit":"shares","end":"2024-09-30","value":19813055},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#752","weight":-1}],"rule":"component-sum","value":79217291},"#753":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2024-12-31","value":99029011},"#754":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":26,"unit":"shares","end":"2024-12-31","value":19719796},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754","weight":-1}],"rule":"component-sum","value":79309215},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754","weight":-1}],"rule":"component-sum","value":79309215},"#755":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2025-03-31","value":99325262},"#756":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":27,"unit":"shares","end":"2025-03-31","value":20052361},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756","weight":-1}],"rule":"component-sum","value":79272901},"#757":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2025-06-30","value":99335857},"#758":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":28,"unit":"shares","end":"2025-06-30","value":20422329},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#758","weight":-1}],"rule":"component-sum","value":78913528},"#759":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2025-09-30","value":99327105},"#760":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":29,"unit":"shares","end":"2025-09-30","value":20422329},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#760","weight":-1}],"rule":"component-sum","value":78904776},"#761":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2025-12-31","value":99319916},"#762":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":31,"unit":"shares","end":"2025-12-31","value":20422329},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"component-sum","value":78897587},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"component-sum","value":78897587},"#763":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2026-03-31","value":99435573},"#764":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":30,"unit":"shares","end":"2026-03-31","value":20422329},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"component-sum","value":79013244},"#765":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2026-06-30","value":99442020},"#766":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":31,"unit":"shares","end":"2026-06-30","value":20354737},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#766","weight":-1}],"rule":"component-sum","value":79087283},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":279000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-25851000},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.003048116699325},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.656355306774763},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":625427000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-34949000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-31676000},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.5699672667757776},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.5930744495422033},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":843109000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":62515000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-43884000},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.6316369938553645},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.510170261916124},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":830415000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":46369000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-24777000},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.580364075575878},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.5762018752449576},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":793874000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":22214000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-178188000},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.259120044524736},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.5762018752449576},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":793874000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":102280000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2009"},{"ref":"operatingExpenses@FY2009"}],"value":1473057000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-21859000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":15.237246396986267},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":4.357740243005552},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":105033000},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":1.646043919676788},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2010Q2"},{"ref":"operatingExpenses@2010Q2"}],"value":448324000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.707929300987855},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.9490237582127716},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":63736000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2010Q3"},{"ref":"operatingExpenses@2010Q3"}],"value":559425000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-8670000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":16.357067918670396},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.748182996358872},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":109792000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2010Q4"},{"ref":"operatingExpenses@2010Q4"}],"value":626786000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-7570000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":17.329419492569176},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.2700002736951586},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.4832656450392976},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":235458000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":187646000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2010"},{"ref":"operatingExpenses@FY2010"}],"value":2051062000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-30383000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.52588491776107},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.2243110669782515},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.4832656450392976},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":235458000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":144372000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":35701000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-14620000},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.678521617852162},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":42684000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-62280000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2011Q2"},{"ref":"operatingExpenses@2011Q2"}],"value":678168000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-17353000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.179743625862798},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.26848851950979},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.4254209161999862},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":319159000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":77269000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-93512000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2011Q3"},{"ref":"operatingExpenses@2011Q3"}],"value":780139000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-25023000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":14.744915461896593},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.896103896103896},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.4833669851914522},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":419581000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":69113000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2011Q4"},{"ref":"operatingExpenses@2011Q4"}],"value":724248000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-14714000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.769136139967195},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.1755057408419902},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.3989551772738398},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":474460000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-50978000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2011"},{"ref":"operatingExpenses@FY2011"}],"value":2752585000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-71710000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.954001212167448},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.74390914112709},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.3989551772738398},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":474460000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":194280000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":29348000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-14097000},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.9233373967221996},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.4236792483809806},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":410993000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":28599000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-62082000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-14393000},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.043786024876125},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.4721816211409675},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":450772000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":60712000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":97073000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-21841000},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.51100908835379},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.3683282188125416},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":442525000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":28483000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-29355000},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.8931788931788933},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.469807529388701},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":572152000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":54322000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-118186000},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.882535072417569},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.469807529388701},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":572152000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-67948000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-47554000},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.263311756107747},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.6399734687753968},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":885023000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-18599000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-94312000},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.04371387283237},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.7166056684887},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1149656000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":2304000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-23396000},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.7248194602812617},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.7341294040185773},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1153020000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":223700000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-18292000},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.7136359944773816},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.5616599106079638},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1110731000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":213757000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-109254000},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.513615607605095},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.5616599106079638},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1110731000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":99166000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-19660000},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-0.6279278381341573},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.540778345632654},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1124255000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":13692000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-28771000},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.34689668104256516},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.587709034805526},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1210390000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":76978000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-22335000},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.684068406840684},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.5726419527311057},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1170258000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":93167000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-13644000},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-7.465446758808643},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.5012697083856565},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1005284000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":283003000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-84410000},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.8798430731430282},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.5012697083856565},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1005284000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":2508000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-13343000},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-0.27715048244713614},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.4766442188989999},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1008892000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-37913000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-50550000},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.9555339175592341},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.525611875803581},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1060049000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":73496000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-25157000},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.5493632581011223},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.5094225698110604},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1007320000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":50388000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-28064000},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.994336388702586},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.669646067215086},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":987212000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":88479000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-117114000},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.5563893374164},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.669646067215086},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":987212000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":125272000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-28901000},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.539975824555344},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.5580490863930354},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":940368000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-282285000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-27952000},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.322293937149508},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.928122351897374},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1371031000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":240141000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-26477000},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.262092238470191},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.7439956653238884},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1235036000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-62444000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-40082000},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":10.031817331087405},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.9218863966251205},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1328246000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":20684000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2017"},{"ref":"operatingExpenses@FY2017"}],"value":6041310000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-123412000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.041832438370463},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.2552468011850495},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.9218863966251205},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1328246000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":60956000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q1"},{"ref":"operatingExpenses@2018Q1"}],"value":1305822000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-22545000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":11.418957617411225},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.9043528064146622},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.8213712834418623},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1389872000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-125736000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q2"},{"ref":"operatingExpenses@2018Q2"}],"value":1439602000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-65452000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":15.527259240944494},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.975893188280381},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.821369645196232},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1596509000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-42664000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q3"},{"ref":"operatingExpenses@2018Q3"}],"value":1766911000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-46217000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.960550273113494},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.104592352822173},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.9446031576025302},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1703831000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":456980000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2018Q4"},{"ref":"operatingExpenses@2018Q4"}],"value":1734943000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-46206000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.746349603671257},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.663537755527743},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.6897556970141265},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1379456000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":349536000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2018"},{"ref":"operatingExpenses@FY2018"}],"value":6247186000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-180420000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.040388646393756},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.758044998586711},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.6897556970141265},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1379456000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-81203000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q1"},{"ref":"operatingExpenses@2019Q1"}],"value":1389416000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-34396000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.587565039847197},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.8387011789501417},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.791514209774348},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1585581000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":375209000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q2"},{"ref":"operatingExpenses@2019Q2"}],"value":1708919000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-23059000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.760701392470345},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.173285198555957},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.5289561967662795},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1298518000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":62293000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q3"},{"ref":"operatingExpenses@2019Q3"}],"value":1772446000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-27640000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.165823663592185},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.377070316374095},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.6475729595820476},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1277545000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":67506000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2019Q4"},{"ref":"operatingExpenses@2019Q4"}],"value":1508780000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-41378000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.09430761130287},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.9030012285731},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.7828829833831779},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1361032000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":423805000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2019"},{"ref":"operatingExpenses@FY2019"}],"value":6379605000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-126473000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":15.49373342309849},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.461836722079388},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.7828829833831779},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1361032000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":142672000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q1"},{"ref":"operatingExpenses@2020Q1"}],"value":1319211000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-60594000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.43402955236608},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.55752489757194},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.650575024622371},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1347527000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":191793000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q2"},{"ref":"operatingExpenses@2020Q2"}],"value":1436584000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-72161000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.495152925163305},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.6325182549893356},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.4028230441167107},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1193898000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":164986000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q3"},{"ref":"operatingExpenses@2020Q3"}],"value":1464412000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-50970000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":18.710529895264557},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.859355853779031},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.5415043648136186},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1065218000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":224057000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2020Q4"},{"ref":"operatingExpenses@2020Q4"}],"value":1392518000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-30021000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":19.22043010752688},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.9098240469208205},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.6669139817085794},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":879624000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":723508000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2020"},{"ref":"operatingExpenses@FY2020"}],"value":5612760000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-213746000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":16.612880133207298},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.107566475108666},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.6669139817085794},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":879624000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":209106000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q1"},{"ref":"operatingExpenses@2021Q1"}],"value":1595650000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-48058000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.732537129159006},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.697651941170109},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.5618984628574928},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":815269000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":43207000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q2"},{"ref":"operatingExpenses@2021Q2"}],"value":1776735000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-48971000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.64473178719879},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.8443274375871903},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.4693729251716452},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1346305000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":114436000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q3"},{"ref":"operatingExpenses@2021Q3"}],"value":2167538000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-35319000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.43211669603033},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.620285384880291},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.5187507187667957},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1268241000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":256259000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2021Q4"},{"ref":"operatingExpenses@2021Q4"}],"value":1649983000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-37718000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.820247633564668},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.2359565527612695},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.6104209463419772},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1653409000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":623008000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2021"},{"ref":"operatingExpenses@FY2021"}],"value":7189905000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-170066000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.412444205895508},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.135312579659827},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.6104209463419772},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1653409000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":48327000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q1"},{"ref":"operatingExpenses@2022Q1"}],"value":1904306000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-83191000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.312116250511666},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-1.7897052803929594},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.4920808108306534},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1689557000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-236656000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q2"},{"ref":"operatingExpenses@2022Q2"}],"value":2189596000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-106679000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.889910122200442},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":0.7043208074404638},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.611022875179824},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2131142000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":93675000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q3"},{"ref":"operatingExpenses@2022Q3"}],"value":2340803000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-23455000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.956080086445745},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.9453475733284955},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.567733023640273},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":2128628000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":183599000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2022Q4"},{"ref":"operatingExpenses@2022Q4"}],"value":2846965000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-50027000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.34193635670719},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":0.10716798947998595},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.5461016803837444},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2853517000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":88945000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2022"},{"ref":"operatingExpenses@FY2022"}],"value":9281670000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-263352000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.187567689959886},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.3411113763313254},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.5461016803837444},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2853517000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":155314000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-149717000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q1"},{"ref":"operatingExpenses@2023Q1"}],"value":2565308000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-63346000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.711594063278753},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-3.1160783685584827},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.5373593409388553},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":3070642000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-67260000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q2"},{"ref":"operatingExpenses@2023Q2"}],"value":2703035000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-55721000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.546256847760093},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.5407577636942155},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.5687270954406995},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":3203924000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":79103000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":256180000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q3"},{"ref":"operatingExpenses@2023Q3"}],"value":3080058000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-38302000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.279691269196276},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":0.43892115537950127},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.4365393432843891},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2991105000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":85430000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":455133000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2023Q4"},{"ref":"operatingExpenses@2023Q4"}],"value":3133460000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-35572000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.210478515330252},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.022956736155761912},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.4007565154469923},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2535743000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":59755000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":494336000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2023"},{"ref":"operatingExpenses@FY2023"}],"value":11481861000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-192941000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.522004039035226},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-0.416382751022138},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.4007565154469923},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2535743000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":151701000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":82341000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q1"},{"ref":"operatingExpenses@2024Q1"}],"value":2578908000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-25409000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":11.432611211125002},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.5326503275770242},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.3083876142024804},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":2468403000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":6521000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":232949000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q2"},{"ref":"operatingExpenses@2024Q2"}],"value":2741128000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-31500000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":14.205565120364621},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.1478221166153229},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.2653490344840386},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":2263509000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":113683000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":234127000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q3"},{"ref":"operatingExpenses@2024Q3"}],"value":2992548000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-43600000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.240227374818867},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.9282747929469286},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.2372586833144548},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2142557000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":184006000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":423382000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2024Q4"},{"ref":"operatingExpenses@2024Q4"}],"value":3187811000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-48317000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.826768048680293},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.19623155579821},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.217632169094299},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1824209000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":140019000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":972770000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2024"},{"ref":"operatingExpenses@FY2024"}],"value":11500395000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-148855000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.227795033983924},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.3231070534282052},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.217632169094299},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1824209000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":444229000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":31101000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":2811529000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-47264000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.924536769441357},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.270807011087474},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.34775212995106963},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.218457493878603},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1887954000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":47985000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-58154000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":3386603000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-63800000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.28711557097135},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.460230117880049},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.419552543864722},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.221452652153532},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2066383000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":164645000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":20265000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q3"},{"ref":"operatingExpenses@2025Q3"}],"value":3642948000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-68700000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.555736046955996},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.049964859635166},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.3307945175173657},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2125499000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":257066000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":292517000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@2025Q4"},{"ref":"operatingExpenses@2025Q4"}],"value":3653792000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-80221000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.90278694349967},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.6223412355957154},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.3234544312291638},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1934653000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":218687000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":285729000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"costOfRevenue@FY2025"},{"ref":"operatingExpenses@FY2025"}],"value":13350646000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-259985000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.537328212943255},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.7906652770289972},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.3234544312291638},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1934653000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":688383000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":2086000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":3686999000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-96768000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.481818720795362},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.70356150659175},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.5890091963515471},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.3179216133653502},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2258642000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":134914000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-70076000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":4147352000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-91544000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.719266756509695},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.172040861962605},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.975086165621826},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.3995155498138399},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2424594000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":240899000},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.030372305682560417},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-3.574979541734861},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.924767606743343},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.0004313691657325},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.513643793324388},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.299961441377959},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":10.0856559173475},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.024769411829105},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.756131522558777},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.2240237099023705},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-8.773066629102692},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-11.456995834354325},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.446828868234007},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1.800520751656841},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.975077881619938},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-6.277884518151482},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.09519347887192},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.054804804804805},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.4576086813608176},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-7.0941741490916685},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-1.6798229768786126},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.17514253135689853},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":18.167790140501907},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.6349985027547795},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.883982856573308},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.2837052315769735},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.9287128712871295},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.068230484718708},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.724829088973536},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":0.25744200369533976},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-3.0763550795196366},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.633463623754886},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.754974290185558},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.7231571134688803},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.816093938870662},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-14.934133954078934},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.278402699662543},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.8956890635722754},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.3130629464787078},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.36397479954181},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-7.772036098405241},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-2.1577989075460247},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":23.830830204422192},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.058834920515001},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.348284265296713},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":19.35064466219701},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.089011206982049},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.949335985491137},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.899956955045587},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.071410217675512},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.221587118308388},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.714893724764895},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.688721896383187},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.446145570896894},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.777806315561804},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.2014533352219288},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.759575632649734},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.162908906816583},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.8348234188039125},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.472728203029063},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-10.281380767680139},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.72689859971259},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.102957723491296},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.909640563884084},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-5.792524274962384},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-2.340198635058096},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.865334470139944},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.875654975803966},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.1208629523970375},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.064593507115584},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.867012305620302},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.198532050065996},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.441061125996224},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.906472518633777},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.0921376344146436},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.6405878627417516},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":0.5108461215019707},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.4246662267120165},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.9982207360132973},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.05448180775130387},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-1.6022667148959404},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":154572000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":202338000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":57793000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":95854000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":269508000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":49553000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":82704000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":662414000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":224203000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":242730000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":211355000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":754901000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":147621000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":249483000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":298606000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":255219000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":950829000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":156885000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":267245000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":361666000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":329787000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1115483000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":256814000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":364499000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1620329000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#767"}],"scale":100,"value":45.34103876434971},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1776717000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#768"}],"scale":100,"value":48.201486224311466},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1812350000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#769"}],"scale":100,"value":45.9769360222915},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1837859000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#770"}],"scale":100,"value":44.44307207462597},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1837859000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#771"}],"scale":100,"value":44.44307207462597},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1047313000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#772"}],"scale":100,"value":37.63449895112541},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1047313000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#773"}],"scale":100,"value":37.63449895112541},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1239715000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#774"}],"scale":100,"value":32.26669032801894},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1295881000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#775"}],"scale":100,"value":32.94013879360836},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1305947000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#776"}],"scale":100,"value":37.88362008565432},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1305947000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#777"}],"scale":100,"value":37.88362008565432},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1255891000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#778"}],"scale":100,"value":33.98686669464149},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1282870000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#779"}],"scale":100,"value":36.418343246003104},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1268963000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#780"}],"scale":100,"value":35.69820396654591},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1460794000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#781"}],"scale":100,"value":40.999552298270665},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1460794000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#782"}],"scale":100,"value":40.999552298270665},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1927204000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#783"}],"scale":100,"value":46.40318305690524},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2254639000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#784"}],"scale":100,"value":51.69696789596916},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2290427000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#785"}],"scale":100,"value":50.64937673193688},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2282865000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#786"}],"scale":100,"value":49.70902791010418},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2282865000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#787"}],"scale":100,"value":49.70902791010418},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2186426000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#788"}],"scale":100,"value":52.731992758959144},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2242296000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#789"}],"scale":100,"value":54.191997845065956},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2201896000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#790"}],"scale":100,"value":53.472643576263366},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1953659000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#791"}],"scale":100,"value":51.711583239449666},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1953659000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#792"}],"scale":100,"value":51.711583239449666},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1956638000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#793"}],"scale":100,"value":51.76108201925956},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2039023000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#794"}],"scale":100,"value":52.41760392109358},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2046327000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#795"}],"scale":100,"value":49.68643818900889},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2129613000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#796"}],"scale":100,"value":48.176781415214876},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2129613000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#797"}],"scale":100,"value":48.176781415214876},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2103861000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#798"}],"scale":100,"value":45.44287859321505},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":2622423000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#799"}],"scale":100,"value":52.97623609921054},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2581903000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#800"}],"scale":100,"value":49.53160517649191},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2801925000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#801"}],"scale":100,"value":48.843991184631996},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2801925000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#802"}],"scale":100,"value":48.843991184631996},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2804304000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#803"}],"scale":100,"value":50.9968605400841},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3047591000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#804"}],"scale":100,"value":53.064633672956774},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3262135000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#805"}],"scale":100,"value":54.32990970637328},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2798902000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#806"}],"scale":100,"value":50.26535405669795},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2798902000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#807"}],"scale":100,"value":50.26535405669795},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3062507000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#808"}],"scale":100,"value":53.18436823164813},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":2909032000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#809"}],"scale":100,"value":46.671676351446116},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":2999944000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#810"}],"scale":100,"value":44.02215508022817},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3224150000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#811"}],"scale":100,"value":44.42904331374161},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3224150000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#812"}],"scale":100,"value":44.42904331374161},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3109003000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#813"}],"scale":100,"value":45.647752671837246},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2993372000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#814"}],"scale":100,"value":41.509575154708465},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":3180537000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#815"}],"scale":100,"value":40.980249561630636},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3308267000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#816"}],"scale":100,"value":39.37838149097397},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3308267000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#817"}],"scale":100,"value":39.37838149097397},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":3416651000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#818"}],"scale":100,"value":38.858987938773964},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":3744945000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#819"}],"scale":100,"value":42.28569444945119},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":3785647000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#820"}],"scale":100,"value":39.83902883707858},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":4558006000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#821"}],"scale":100,"value":44.18916956230422},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":4558006000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#822"}],"scale":100,"value":44.18916956230422},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":4434767000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#823"}],"scale":100,"value":43.35492710214539},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":4755013000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#824"}],"scale":100,"value":47.74058451575211},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4770817000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#825"}],"scale":100,"value":46.62312555690147},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":5965296000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#826"}],"scale":100,"value":54.047762256893876},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":5965296000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#827"}],"scale":100,"value":54.047762256893876},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":5859834000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#828"}],"scale":100,"value":54.817286633034314},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":6012249000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#829"}],"scale":100,"value":55.284287127828534},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":5919000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#830"}],"scale":100,"value":54.15237371177564},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":5786565000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#831"}],"scale":100,"value":52.972774003229894},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":5786565000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#832"}],"scale":100,"value":52.972774003229894},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":5407753000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#833"}],"scale":100,"value":50.25615999843188},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":5295202000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#834"}],"scale":100,"value":48.366332389208196},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":5152494000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#835"}],"scale":100,"value":45.10013985460245},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5211455000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#836"}],"scale":100,"value":42.67737129074318},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5211455000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#837"}],"scale":100,"value":42.67737129074318},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":5188962000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#838"}],"scale":100,"value":43.04720288951817},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5271800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#839"}],"scale":100,"value":42.82095299518191},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5536250000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#840"}],"scale":100,"value":42.572445247234135},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5665204000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#841"}],"scale":100,"value":41.14031904235046},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5665204000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#842"}],"scale":100,"value":41.14031904235046},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":5962248000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#843"}],"scale":100,"value":42.47247011529879},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":6340218000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#844"}],"scale":100,"value":43.21988613009837},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":111600000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2305579000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":4.840432706925245},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":116400000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2524114000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":4.6115191310693575},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":135700000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2575119000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#850"}],"scale":100,"value":5.269659382731439},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":140900000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2669750000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":5.277647719823954},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2669750000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#853"}],"scale":100,"value":5.2795205543590225},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":90528000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":5.4673269718565045},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":5.4673269718565045},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":134116000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":6.718164782281789},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":135910000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":6.520491740358635},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":106000000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1875250000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":5.6525796560458605},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1875250000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#859"}],"scale":100,"value":5.65263298226903},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":99100000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":4.78676437913106},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":84700000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2111820500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":4.01075754307717},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":79700000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2140126000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":3.7240797971708206},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":107400000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2255500000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":4.7616936377743295},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2255500000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#867"}],"scale":100,"value":4.7628463755264905},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":134600000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2773166000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":4.853658237552313},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":133400000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3104867000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":4.296480332329855},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":136300000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3210119500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":4.2459478533431545},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":115900000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3237000000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":3.580475749150448},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3237000000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#876"}],"scale":100,"value":3.5811862835959216},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":97500000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3178241000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":3.0677346368635985},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":60100000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3372865500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":1.7818676730512972},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":18700000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3355843500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":0.5572369510079954},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-79100000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3239050000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":-2.4420740649264445},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3239050000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#885"}],"scale":100,"value":-2.442382797425171},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-75500000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3168822000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":-2.382588861097278},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-47700000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3240423000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":-1.4720300405224873},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":1000000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3229916000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":0.030960557488182352},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":131300000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3055200000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":4.2975909924063895},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3055200000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#894"}],"scale":100,"value":4.296379942393297},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":175000000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3051231000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":5.735390076988598},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":232600000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":3473714000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":6.696003182760585},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":240100000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":3578110500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":6.710245533222073},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":347300000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3624850000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":9.581086113908162},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":3624850000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#903"}],"scale":100,"value":9.578686014593707},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":332900000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":3635091000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":9.157955055320485},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":331700000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":4202821000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":7.892318040668399},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":388600000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":4458490500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":8.715954424485147},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":259700000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4253300000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":6.105847224508029},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4253300000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#912"}],"scale":100,"value":6.104883267110243},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":276200000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4507370500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":6.127741218521974},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":315400000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4689764000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":6.725285110295529},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":323300000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":4916729000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":6.575509856247924},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":392300000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4718500000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":8.314082865317369},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4718500000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#921"}],"scale":100,"value":8.314803433294479},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":385430000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":4876970500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":7.903061952086854},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":322735000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":4893678000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":6.594937386562827},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":310626000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":5030200500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":6.17522104735189},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":322826000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":5112450000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":6.314506743342233},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":5112450000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#930"}],"scale":100,"value":6.314937065399173},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":352245000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":5215925500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":6.753259800202284},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":370691000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":5445806500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":6.806907296467475},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":365287000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":5607498500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":6.514259433150094},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":328831000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6174650000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":5.325500230782311},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6174650000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#939"}],"scale":100,"value":5.325500230782311},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":228204000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":6313149500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":3.614740946654281},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":168965000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":6653157000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":2.5396214158180848},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":106774000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":6744455500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":1.5831374378554353},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":33354000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":8207350000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":0.40639183171181925},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":8207350000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#948"}],"scale":100,"value":0.40639183171181925},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-12208000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":8071666000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":-0.15124510850671968},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-12878000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":8346253000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":-0.15429678443727982},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-47478000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":8502695000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":-0.5583876641464853},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-49949000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":9333400000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":-0.5351640345426104},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":9333400000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#957"}],"scale":100,"value":-0.5351640345426104},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-10589000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":8900344500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":-0.11897292290202924},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":7857000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":8983403000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":0.0874612883336081},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":88801000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":9146349500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":0.9708900802445828},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":162788000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":9174387500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":1.7743745835893676},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":9174387500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#966"}],"scale":100,"value":1.7743745835893676},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":213871000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":8803645500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":2.4293458885867225},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":265649000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":8905571000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":2.9829530301875082},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":331069000},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":9228211000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#972"}],"scale":100,"value":3.5875750998758047},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":399042000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":9449408500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":4.222930990865724},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":9449408500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#975"}],"scale":100,"value":4.222930990865724},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":449979000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":9651726500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":4.662160702543736},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":494330000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":10028825000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":4.929091892619524},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":857354000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#980"}],"scale":100,"value":13.016793529860477},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":867991500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#981"}],"scale":100,"value":13.410269570612154},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":897526500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#982"}],"scale":100,"value":15.11933073842388},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":941466500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#983"}],"scale":100,"value":14.966013129516556},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":941466500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#984"}],"scale":100,"value":14.9713239929408},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":485626000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#985"}],"scale":100,"value":14.568412729137236},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":590662000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#986"}],"scale":100,"value":15.326531925195797},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":590662000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#987"}],"scale":100,"value":15.326531925195797},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"equity@2011Q2"}],"scale":100,"value":15.9718947243063},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"equity@2011Q3"}],"scale":100,"value":15.63952792583796},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":732184500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#988"}],"scale":100,"value":14.477225344158473},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":732184500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#989"}],"scale":100,"value":14.47736192175606},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"equity@2012Q1"}],"scale":100,"value":11.95339743056234},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":827685000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#990"}],"scale":100,"value":10.23336172577732},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":842491000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#991"}],"scale":100,"value":9.460041709644376},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":836541000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#992"}],"scale":100,"value":12.838581731200263},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":836541000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#993"}],"scale":100,"value":12.841689767745992},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":959287500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#994"}],"scale":100,"value":14.031247149577162},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1004686000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#995"}],"scale":100,"value":13.277780321413854},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1054713500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#996"}],"scale":100,"value":12.922940684840006},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1084566500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#997"}],"scale":100,"value":10.686297244106285},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1084566500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#998"}],"scale":100,"value":10.688417907062407},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1033200000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#999"}],"scale":100,"value":9.436701509872242},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1058105000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#1000"}],"scale":100,"value":5.679965598877238},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1077412000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#1001"}],"scale":100,"value":1.7356405906004388},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1045733000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#1002"}],"scale":100,"value":-7.5640722823129805},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1045733000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1003"}],"scale":100,"value":-7.565028549352464},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":988670500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#1004"}],"scale":100,"value":-7.636517929886651},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":998683500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#1005"}],"scale":100,"value":-4.776287983129791},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1027032000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1006"}],"scale":100,"value":0.09736794958677042},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1023512500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#1007"}],"scale":100,"value":12.828372882597916},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1023512500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1008"}],"scale":100,"value":12.824757880338538},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1045833500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#1009"}],"scale":100,"value":16.73306506245975},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1101689000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#1010"}],"scale":100,"value":21.11303643768795},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1166312500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1011"}],"scale":100,"value":20.586249397138417},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1268493500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1012"}],"scale":100,"value":27.37893414510993},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1268493500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1013"}],"scale":100,"value":27.37207561568112},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1261001500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1014"}],"scale":100,"value":26.399651388202155},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1331780000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1015"}],"scale":100,"value":24.906516091246303},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1396432500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1016"}],"scale":100,"value":27.82805470368242},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1412688500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1017"}],"scale":100,"value":18.38338742051061},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1412688500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1018"}],"scale":100,"value":18.380485152954808},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1403964500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1019"}],"scale":100,"value":19.672862098721158},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1490868000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1020"}],"scale":100,"value":21.15546111392826},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1584562000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1021"}],"scale":100,"value":20.403114551529068},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1591857500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1022"}],"scale":100,"value":24.644165699505137},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1591857500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1023"}],"scale":100,"value":24.64630156907889},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1561772500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1024"}],"scale":100,"value":24.679010547310828},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1651087000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1025"}],"scale":100,"value":19.546819761769065},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1778224500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1026"}],"scale":100,"value":17.46832303795162},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1898608000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1027"}],"scale":100,"value":17.003299259246774},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1898608000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1028"}],"scale":100,"value":17.004458002915822},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1889394000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1029"}],"scale":100,"value":18.643279273671876},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1956102500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1030"}],"scale":100,"value":18.95048955767911},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":2077313500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1031"}],"scale":100,"value":17.58458701587411},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":2274693000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1032"}],"scale":100,"value":14.456060664010483},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":2274693000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1033"}],"scale":100,"value":14.456060664010483},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":2300526000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1034"}],"scale":100,"value":9.919644463918251},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2323155500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1035"}],"scale":100,"value":7.2730818061899},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2411997500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1036"}],"scale":100,"value":4.426787341197493},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2642524000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1037"}],"scale":100,"value":1.262202348966367},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2642524000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1038"}],"scale":100,"value":1.262202348966367},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2579854500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1039"}],"scale":100,"value":-0.47320498113362597},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2586681000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1040"}],"scale":100,"value":-0.49785806599267557},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2630117000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1041"}],"scale":100,"value":-1.8051668423876202},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2731224000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1042"}],"scale":100,"value":-1.8288137479752669},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2731224000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1043"}],"scale":100,"value":-1.8288137479752669},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2668828000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1044"}],"scale":100,"value":-0.3967659212208505},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2711263500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1045"}],"scale":100,"value":0.2897910881771543},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2771216500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1046"}],"scale":100,"value":3.2044049968668995},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2854302000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1047"}],"scale":100,"value":5.703250742212982},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2854302000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1048"}],"scale":100,"value":5.703250742212982},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2822641500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1049"}],"scale":100,"value":7.576980640297395},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2874236000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1050"}],"scale":100,"value":9.242421290388124},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":3004022500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#1051"}],"scale":100,"value":11.020856201975851},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":3160932000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1052"}],"scale":100,"value":12.62418805592781},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":3160932000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1053"}],"scale":100,"value":12.62418805592781},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3192596500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1054"}],"scale":100,"value":14.094452587415917},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3307174000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1055"}],"scale":100,"value":14.947202657011696},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":180300000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":24.420967086550192},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-11300000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-1.1426837900697762},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":202100000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":18.935631968518685},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":226700000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":24.313599313599312},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":597998000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":16.04593122927003},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":519522000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":32.00008376953032},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":123369000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":27.401267349427293},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":214787000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":43.38140990036619},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":184253000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":29.156400774115543},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":860000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":0.1176889180830365},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":688268000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":32.116672515100156},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":164700000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":28.713389121338917},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":279000000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":39.301310043668124},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":251100000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":30.764518500367565},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":200800000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":27.44669218151996},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":895497000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":31.628563920641174},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":39200000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":4.267363379055089},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":129600000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":13.256955810147296},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":46100000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":3.6316369938553583},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":72200000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":6.228970753170571},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":287016000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":6.63653493224059},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":45500000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":4.750469826686166},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-40600000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-3.666907514450868},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-204500000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-15.545419992398324},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-203900000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-16.55973361487858},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-403473000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-8.74870414022455},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-29100000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-2.900428585667303},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":165800000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":15.544721545096563},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":475200000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":42.77227722772277},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":314500000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":30.61125170332879},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":926373000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":22.012841198290054},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":184000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":18.887292137138157},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":657800000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":53.37552742616034},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":369600000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":23.300970873786397},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":261000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":19.45003353454058},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1472275000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":28.673031332094578},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":238600000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":20.600932481436708},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-272400000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-14.411173420802037},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":21400000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":1.0941814091420365},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":314700000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":19.63316488863933},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":302439000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":4.577569351676369},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":121500000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":8.698453608247414},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":321200000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":19.854122882927427},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":39400000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":1.9927169734978767},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-208300000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-10.862536503963282},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":273771000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":3.9622879904339214},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-101696000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-6.698017519594279},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-369703000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-19.066683857658585},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-318321000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-15.785034216007144},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-72500000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-4.2415023693909815},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-862213000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-12.003208046343772},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":358820000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":25.32959105014527},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":393361000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":25.066064613645466},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":706053000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":41.574617598168494},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":172567000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":10.542949657869016},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1630806000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":25.79991219708986},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":178976000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":10.08074690890739},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":339134000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":17.27932222526798},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":109152000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":4.539805650800299},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":1198994000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":66.26593720345294},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1826257000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":22.96664105814785},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":630259000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":32.24820916905444},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":572323000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":24.864236212481416},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":743593000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":29.58415490211992},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":271722000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":9.032227182841424},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":2217896000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":22.68242361095345},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":102190000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":3.9537130429971645},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":86971000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":3.0260097456086488},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-4650000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-0.14276604452396757},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":123019000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":3.750484362743256},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":307530000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":2.5636186394490057},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":160869000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.987273568406715},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":583619000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":19.70962680584083},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":714521000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":21.96885587286048},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":536698000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":15.7708467157317},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1995707000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":16.220691993734437},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":981083000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":34.4515503290705},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":828849000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":23.382735657833308},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2008-12-31","value":443090000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2009-12-31","value":528162000}},"quality":[{"metric":"revenue","periodKey":"FY2010","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.3080e+9 but the year reports 2.1430e+9 (7.15% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2011Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0776e+8 ≠ revenue − cost 6.6719e+7 (38.09% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2035e+8 ≠ revenue − cost 7.1235e+7 (40.81% apart) — check whether revenue includes a component outside the cost base."}]}