{"schemaVersion":2,"ticker":"MUSA","company":{"ticker":"MUSA","name":"Murphy USA Inc.","exchange":"NYSE","cik":1573516,"sic":"5500","sicDescription":"Retail-Auto Dealers & Gasoline Stations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:45.635Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[18919216000,19011040000,17814081000,16986014000,12699411000,11594600000,12826600000,14362900000,14034600000,11264300000,17360500000,23446100000,21529400000,20244300000,19384000000],"costOfRevenue":[1851867000,1855641000,1877630000,1859732000,1946423000,1974486000,1991404000,null,null,null,null,null,null,null,null],"grossProfit":[17067349000,17155399000,15936451000,15126282000,10752988000,9620114000,10835196000,null,null,null,null,null,null,null,null],"operatingExpenses":[93133000,109636000,129431000,119266000,129277000,122700000,141200000,136200000,144600000,171100000,193600000,232500000,240500000,235400000,244100000],"operatingIncome":[311241000,231065000,261440000,365388000,250106000,388100000,283300000,325100000,268500000,559000000,604000000,968400000,826000000,742900000,718500000],"pretaxIncome":[310813000,229940000,254194000,339346000,218289000,352100000,240100000,273900000,202400000,509100000,521900000,883800000,734400000,651600000,609200000],"interestExpense":[408000,384000,14509000,36646000,33531000,39700000,46700000,52900000,54900000,51200000,82400000,85300000,98500000,97100000,110900000],"netIncome":[324020000,83568000,235033000,243863000,176340000,221500000,245300000,213600000,154800000,386100000,396900000,672900000,556800000,502500000,470600000],"dilutedEps":[6.93,1.79,5.02,5.26,4.02,5.59,6.78,6.48,4.86,13.08,14.92,28.1,25.49,24.11,24.1],"cash":[36887000,57373000,294741000,327163000,33700000,153800000,170000000,184500000,280300000,163600000,256400000,60500000,117800000,47000000,28900000],"currentAssets":[null,821962000,682416000,690713000,435667000,515554000,614200000,570100000,710800000,625200000,767800000,726800000,826500000,748100000,747800000],"totalAssets":[1784983000,2010403000,1888564000,1949337000,1886241000,2088700000,2331000000,2360800000,2687200000,2685700000,4048200000,4123200000,4340100000,4541600000,4725800000],"currentLiabilities":[null,733909000,526517000,413080000,392292000,514560000,533300000,478100000,505000000,531100000,675300000,854200000,872800000,947900000,929100000],"totalLiabilities":[666036000,888014000,1232228000,1090632000,1093951000,1391664000,1592600000,1553500000,1884200000,1901600000,3241000000,3482500000,3511200000,3701500000,4102300000],"totalDebt":[null,1170000,555381000,488250000,490382000,670218000,880800000,863300000,1038100000,1002400000,1815100000,1806900000,1799700000,1848400000,2182600000],"equity":[1118947000,1104451000,656336000,858705000,792200000,697000000,738400000,807300000,803000000,784100000,807200000,640700000,828900000,840100000,623500000],"operatingCashFlow":[188373000,237427000,356698000,305582000,215838000,337400000,283600000,398700000,313300000,563700000,737400000,994700000,784000000,847600000,813900000],"capex":[99819000,103152000,163303000,135339000,205225000,262100000,258300000,204300000,204800000,230700000,274700000,305300000,335600000,458100000,439600000],"depreciationAndAmortization":[64879000,68299000,74053000,79087000,86568000,98600000,116900000,134000000,152200000,161000000,212600000,220400000,228700000,248000000,276800000],"dilutedShares":[46743000,46743000,46858000,46417000,43794000,39646000,36156000,32983000,31858000,29526000,26604000,23950000,21843000,20842000,19526000],"sharesOutstanding":[null,null,46743633,45710475,41678730,36935968,34091534,32261483,30460116,27248613,24935260,21749840,20837328,20016318,18565583],"totalCosts":[18608338000,18780980000,17546646000,16620432000,12449305000,11206500000,12543300000,14088200000,13766200000,10705300000,16756500000,22477700000,20703400000,19501400000,18665500000],"freeCashFlow":[88554000,134275000,193395000,170243000,10613000,75300000,25300000,194400000,108500000,333000000,462700000,689400000,448400000,389500000,374300000],"capexOutflow":[-99819000,-103152000,-163303000,-135339000,-205225000,-262100000,-258300000,-204300000,-204800000,-230700000,-274700000,-305300000,-335600000,-458100000,-439600000],"grossMargin":[90.21171384691627,90.23913999444532,89.45985481934207,89.05139251621952,84.67312381652977,82.97064150552843,84.4744203452201,null,null,null,null,null,null,null,null],"operatingMargin":[1.6451051671485755,1.2154253528476087,1.4676030719743556,2.1511109080682496,1.9694299208049886,3.3472478567609056,2.2086913133644144,2.2634704690556924,1.9131289812320977,4.9625808971707075,3.479162466518822,4.1303244462831765,3.8366141183683706,3.6696749208419157,3.706665290961618],"netMargin":[1.7126502493549416,0.4395761620616232,1.3193664045874722,1.4356693689290494,1.3885683359645578,1.9103720697566107,1.9124319772971792,1.4871648483245026,1.1029883288444273,3.4276430847900006,2.2862244751015237,2.8699869061379077,2.586230921437662,2.482180169232821,2.4277754849360296],"currentRatio":[null,1.1199780899266802,1.2960949029186142,1.6721046770601335,1.1105681482161247,1.0019317475124379,1.1516969810613162,1.1924283622673082,1.4075247524752474,1.1771794389003953,1.1369761587442617,0.8508546007960665,0.9469523373052245,0.789218271969617,0.8048649230438059],"netDebt":[null,-56203000,260640000,161087000,456682000,516418000,710800000,678800000,757800000,838800000,1558700000,1746400000,1681900000,1801400000,2153700000],"ebit":[311221000,230324000,268703000,375992000,251820000,391800000,286800000,326800000,257300000,560300000,604300000,969100000,832900000,748700000,720100000],"fcfMargin":[0.4680637929182689,0.7063001287672847,1.0856299575599775,1.0022539720030845,0.08357080497670324,0.649440256671209,0.1972463474342382,1.3534871091492664,0.7730893648554288,2.9562422875811194,2.6652458166527464,2.9403610835064256,2.0827333785428297,1.9239983600322066,1.930973999174577],"ebitda":[376100000,298623000,342756000,455079000,338388000,490400000,403700000,460800000,409500000,721300000,816900000,1189500000,1061600000,996700000,996900000],"debtToCapital":[null,0.10582288143948061,45.83421706553593,36.24842700758377,38.23396866633089,49.0205658497767,54.39723320158103,51.676044534897635,56.38476997447178,56.109711726840196,69.21786218205392,73.82333714659258,68.46610362930838,68.75209224474614,77.7805495171234],"returnOnAssets":[18.152553833846035,4.403662763155052,12.056167697751738,12.708144373708441,9.194963575242115,11.144819508012823,11.100300925402177,9.105247453003113,6.133122028526149,14.372126784418098,11.78811684165194,16.469638005727294,13.15798801885789,11.315401330826305,10.156030817705073],"returnOnEquity":[22.13934147040566,7.517142679808113,26.696357935400478,32.19226410374373,21.362828266920264,29.747515444533978,34.17862616692211,27.63796338228634,19.22623113705521,48.654779156952934,49.88374285175642,92.94840803922922,75.77572128470332,60.21569802276813,64.30718775621754],"revenueGrowth":[null,0.4853478072241568,-6.296125830044019,-4.648384612150358,-25.236073630929546,-8.699702686998634,10.62563607196454,11.977453105265612,-2.2857500922515595,-19.73907343280179,54.11965235300906,35.05428991100488,-8.174920349226522,-5.969046977621295,-4.2495912429671545]}},"quarterly":{"keys":["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 '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":[4621700000,4915000000,4867400000,4897200000,4292100000,4759600000,4622000000,4140300000,4115500000,4693900000,4622600000,3554000000,2920700000,3468000000,3382500000,2928200000,2490300000,3005800000,3042700000,3055800000,2999600000,3211200000,3236300000,3379500000,3244200000,3829000000,3788000000,3501700000,3116400000,3800400000,3657600000,3460200000,3184800000,2379600000,2839000000,2860900000,3537100000,4456000000,4600400000,4767000000,5118400000,6766700000,6194700000,5366300000,5077200000,5585400000,5797900000,5068900000,4843700000,5451700000,5238500000,4710400000,4525400000,5005000000,5110000000,4743600000,4819300000,6806100000],"costOfRevenue":[null,null,468736000,466823000,448796000,482464000,483513000,462858000,432462000,472909000,483941000,470420000,450553000,488540000,505200000,502130000,475802000,496801000,503266000,498617000,477000000,507900000,507921000,498543000,476200000,513800000,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],"grossProfit":[null,null,4398664000,4430377000,3843304000,4277136000,4138487000,3677442000,3683038000,4220991000,4138659000,3083580000,2470147000,2979460000,2877300000,2426070000,2014498000,2508999000,2539434000,2557183000,2522600000,2703300000,2728379000,2880957000,2768000000,3315200000,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],"operatingExpenses":[null,null,27824000,20111000,32232000,28443000,44714000,24041000,28071000,29698000,29725000,32640000,31093000,32886000,33016000,32282000,31503000,32320000,30726000,28151000,38200000,31400000,3118300000,40100000,3231500000,3749800000,3717500000,33900000,3097800000,3744700000,3537100000,38900000,3054100000,2145400000,2738700000,41100000,3442700000,4265700000,4442400000,53600000,46200000,52200000,52400000,81700000,59000000,59400000,60000000,62100000,62100000,59100000,60000000,54200000,60100000,50900000,67900000,65200000,56600000,60500000],"operatingIncome":[null,null,19747000,120677000,34719000,114638000,57068000,55016000,23250000,117233000,99493000,140174000,42016000,51987000,106392000,49711000,59155000,83973000,78946000,76561000,-600000,101300000,118000000,64700000,60000000,82100000,70000000,113000000,18600000,55700000,120700000,73500000,130800000,235500000,100300000,92400000,94600000,190200000,158300000,160900000,220700000,262300000,311900000,173500000,162800000,198700000,247300000,217200000,105200000,217100000,221600000,199000000,88000000,219200000,201800000,209500000,205200000,304900000],"pretaxIncome":[-17200000,110000000,23400000,33900000,38900000,109300000,61300000,44600000,12600000,93900000,91000000,141800000,40900000,38800000,94100000,44500000,139300000,74100000,71800000,66800000,-9800000,89900000,108700000,51200000,47300000,69100000,57000000,100500000,5900000,43300000,91300000,61900000,117300000,223000000,88100000,80700000,73300000,170000000,137700000,140900000,200400000,241300000,290700000,151400000,139000000,175700000,223400000,196300000,81900000,193200000,198700000,177800000,61900000,192500000,173400000,181400000,176200000,277600000],"interestExpense":[null,null,66000,33000,127000,16000,4698000,9669000,9095000,10527000,8612000,8412000,8329000,8329000,8382000,8491000,9388000,10210000,10182000,9920000,9400000,11800000,12700000,12900000,13000000,13400000,13200000,13300000,13600000,13200000,15300000,12800000,13300000,13000000,12400000,12500000,21300000,20400000,20500000,20200000,19600000,20200000,21800000,23700000,24900000,25000000,24600000,24000000,24900000,24900000,24400000,22900000,25400000,27800000,29100000,28600000,29000000,29300000],"netIncome":[-12700000,66200000,11000000,19100000,22100000,77600000,41700000,93600000,9600000,73200000,62700000,98400000,22900000,26200000,60500000,66700000,85900000,46300000,45500000,43800000,-3000000,55500000,67900000,124900000,39300000,51800000,45000000,77500000,5300000,32700000,69200000,47600000,89300000,168900000,66900000,61000000,55300000,128800000,104000000,108800000,152400000,183300000,219500000,117700000,106300000,132800000,167700000,150000000,66000000,144800000,149200000,142500000,53200000,145600000,129900000,141900000,136300000,209100000],"dilutedEps":[-0.27,1.42,0.24,0.41,0.47,1.66,0.89,2,0.21,1.57,1.35,2.13,0.5,0.59,1.41,1.58,2.08,1.17,1.16,1.14,-0.08,1.51,1.9,3.58,1.16,1.58,1.38,2.38,0.16,1.01,2.18,1.54,2.92,5.73,2.27,2.1456780227120906,2.01,4.79,3.98,4.220356269647223,6.08,7.53,9.28,5.2064283818455275,4.8,6.02,7.69,7.041510416666667,3.12,6.92,7.2,6.962655295440102,2.63,7.36,6.76,7.530721189591078,7.28,11.27],"cash":[null,null,64316000,57373000,74322000,59588000,262499000,294741000,369424000,260237000,293066000,327163000,286430000,120469000,65302000,33700000,195701000,254210000,206692000,153800000,36300000,197100000,169000000,170000000,144100000,71900000,75400000,184500000,180400000,178600000,247700000,280300000,200300000,403600000,317500000,163600000,304100000,165000000,301300000,256400000,356200000,240400000,192700000,60500000,102100000,92900000,124800000,117800000,56700000,79800000,52500000,47000000,49400000,54100000,42800000,28900000,118600000,175400000],"currentAssets":[null,null,null,821962000,null,null,616070000,682416000,686327000,699909000,663101000,690713000,648520000,529024000,421319000,435667000,490591000,571981000,528079000,515554000,396946000,565744000,575760000,614200000,518200000,536500000,541300000,570100000,612900000,656300000,664900000,710800000,602600000,840300000,743200000,625200000,793400000,764700000,826600000,767800000,910800000,882300000,763200000,726800000,711300000,763200000,840300000,826500000,767700000,820100000,689100000,748100000,716400000,776400000,763300000,747800000,871100000,1007900000],"totalAssets":[null,null,null,2010403000,null,null,1872009000,1888564000,1888965000,1909835000,1896350000,1949337000,1923267000,1842034000,1766493000,1886241000,2020535000,2083846000,2056829000,2088700000,2002736000,2223186000,2279507000,2331000000,2252500000,2292800000,2325600000,2360800000,2504400000,2571300000,2616700000,2687200000,2583400000,2860700000,2788200000,2685700000,3980600000,3986100000,4094300000,4048200000,4206200000,4217800000,4135100000,4123200000,4119200000,4204800000,4305300000,4340100000,4307000000,4429900000,4402400000,4541600000,4502500000,4622200000,4676600000,4725800000,4866400000,5085000000],"currentLiabilities":[null,null,null,733909000,null,null,506398000,526517000,544001000,584074000,505094000,413080000,428418000,472027000,396237000,392292000,400053000,455697000,417368000,514560000,454851000,409261000,486009000,533300000,496100000,550200000,540800000,478100000,533300000,578800000,516900000,505000000,457900000,553700000,513400000,531100000,675000000,696400000,718900000,675300000,840800000,852700000,755500000,854200000,772000000,815300000,827200000,872800000,884700000,970700000,858800000,947900000,891800000,976100000,940200000,929100000,1049800000,1089700000],"totalLiabilities":[null,null,null,888014000,null,null,1308541000,1232228000,1220785000,1216347000,1137810000,1090632000,1082069000,1122717000,1043053000,1093951000,1294921000,1325934000,1297642000,1391664000,1329968000,1542545000,1614414000,1592600000,1547200000,1606500000,1596700000,1553500000,1706600000,1755000000,1837700000,1884200000,1836600000,1942700000,1892500000,1901600000,3200000000,3228200000,3269500000,3241000000,3414700000,3455100000,3369100000,3482500000,3402400000,3454000000,3461200000,3511200000,3525400000,3618600000,3572300000,3701500000,3782900000,3976100000,4130600000,4102300000,4207700000,4302300000],"totalDebt":[null,null,null,1170000,null,null,642497000,555381000,546795000,492012000,492227000,488250000,488888000,489403000,489911000,490382000,688061000,678638000,679382000,670218000,687416000,884044000,884694000,880800000,876300000,871900000,867800000,863300000,859300000,854900000,987700000,1038100000,1038600000,1026500000,1014400000,1002400000,1810000000,1808600000,1814100000,1815100000,1812300000,1810400000,1809200000,1806900000,1804100000,1802200000,1801400000,1799700000,1798400000,1797000000,1835700000,1848400000,1989800000,2081200000,2239600000,2182600000,2156500000,2186100000],"equity":[null,null,null,1104451000,1120946000,1118880000,563468000,656336000,668180000,693488000,758540000,858705000,841198000,719317000,723440000,792200000,725614000,757912000,759187000,697000000,672900000,680600000,665100000,738400000,705300000,686300000,728900000,807300000,797800000,816300000,779000000,803000000,746800000,918000000,895700000,784100000,780600000,757900000,824800000,807200000,791500000,762700000,766000000,640700000,716800000,750800000,844100000,828900000,781600000,811300000,830100000,840100000,719600000,646100000,546000000,623500000,658700000,782700000],"operatingCashFlow":[null,null,null,143468000,91439000,93313000,185204000,-13258000,112837000,25726000,77887000,89132000,34418000,43398000,71026000,66996000,76914000,91688000,41226000,127572000,-45900000,86300000,125900000,117300000,107400000,58900000,75100000,157300000,48100000,76800000,126700000,61700000,113700000,268200000,85900000,95900000,229800000,101000000,256200000,150400000,339200000,177300000,255000000,223200000,149700000,171200000,190000000,273100000,136000000,260800000,202100000,248700000,128500000,255100000,184800000,245500000,320000000,235000000],"capex":[null,null,null,27683000,67473000,27636000,26486000,41708000,23739000,29315000,31301000,50984000,31622000,56273000,63626000,53704000,47283000,69286000,82342000,63189000,65900000,68300000,67300000,56800000,48700000,53600000,60700000,41300000,30500000,56100000,67100000,51100000,46600000,59100000,63700000,61300000,53600000,83200000,74800000,63100000,64000000,80900000,78200000,82200000,72700000,72500000,79400000,111000000,76200000,118000000,136900000,127000000,87800000,118000000,117100000,116700000,98300000,111700000],"depreciationAndAmortization":[null,null,19319000,11499000,18071000,18536000,18128000,19319000,19661000,19685000,19598000,20199000,21103000,21215000,21695000,22555000,23486000,23685000,25576000,25853000,27000000,27500000,29000000,33400000,31800000,33000000,34200000,35000000,39700000,36500000,37600000,38400000,39400000,39500000,40600000,41500000,51000000,53300000,53200000,55100000,55400000,54700000,54400000,55900000,56400000,57800000,57500000,57000000,58700000,59300000,62800000,67200000,68200000,66000000,69900000,72700000,72100000,72200000],"dilutedShares":[null,null,46743000,46743000,46743000,46743000,46759000,47155000,46884000,46527000,46090000,46168000,46036000,44409000,42760000,42009000,41255000,39720000,39174000,38617000,36880000,36861000,35745000,34887000,34062000,32842000,32536000,32506000,32420000,32328000,31704000,30865000,30541000,29495000,29499000,28443000,27488000,26917000,26153000,25767000,25074000,24341000,23650000,22606000,22133000,22051000,21790000,21312000,21162000,20922000,20735000,20461000,20204000,19765000,19232000,18830000,18708000,18552000],"sharesOutstanding":[null,null,null,null,null,null,46743316,46743633,46756190,45724585,45728728,45710475,45262534,42846551,41677559,41678730,39396549,39163458,38599541,36935968,36775640,36051935,34796150,34091534,33231981,32175669,32241009,32261483,32170405,31970191,30759651,30460116,29177638,29177631,28567716,27248613,26924264,25845040,25633198,24935260,24201591,23351518,22594002,21749840,21783237,21453014,21277031,20837328,20717691,20492205,20249099,20016318,19761644,19292355,18734447,18565583,18470685,18380347],"totalCosts":[null,null,4946153000,4776523000,4323265000,4728827000,4623863000,4085284000,4140914000,4640716000,4523116000,3413803000,2878744000,3416022000,3280187000,2874352000,2431145000,2921789000,2963792000,2979277000,3000200000,3109800000,3118391000,3314878000,3231200000,3750300000,3718000000,3388700000,3097800000,3744700000,3536900000,3386700000,3054000000,2144100000,2738700000,2768500000,3442500000,4265800000,4442100000,4606100000,4897700000,6504400000,5882800000,5192800000,4914400000,5386700000,5550600000,4851700000,4738500000,5234600000,5016900000,4511400000,4437400000,4785800000,4908200000,4534100000,4614100000,6501200000],"freeCashFlow":[null,null,null,115785000,23966000,65677000,158718000,-54966000,89098000,-3589000,46586000,38148000,2796000,-12875000,7400000,13292000,29631000,22402000,-41116000,64383000,-111800000,18000000,58600000,60500000,58700000,5300000,14400000,116000000,17600000,20700000,59600000,10600000,67100000,209100000,22200000,34600000,176200000,17800000,181400000,87300000,275200000,96400000,176800000,141000000,77000000,98700000,110600000,162100000,59800000,142800000,65200000,121700000,40700000,137100000,67700000,128800000,221700000,123300000],"capexOutflow":[null,null,null,-27683000,-67473000,-27636000,-26486000,-41708000,-23739000,-29315000,-31301000,-50984000,-31622000,-56273000,-63626000,-53704000,-47283000,-69286000,-82342000,-63189000,-65900000,-68300000,-67300000,-56800000,-48700000,-53600000,-60700000,-41300000,-30500000,-56100000,-67100000,-51100000,-46600000,-59100000,-63700000,-61300000,-53600000,-83200000,-74800000,-63100000,-64000000,-80900000,-78200000,-82200000,-72700000,-72500000,-79400000,-111000000,-76200000,-118000000,-136900000,-127000000,-87800000,-118000000,-117100000,-116700000,-98300000,-111700000],"grossMargin":[null,null,90.3698894687102,90.4675528873642,89.54367326017567,89.86334986133289,89.53887927304197,88.82066516919063,89.49187219049934,89.92503035855046,89.5309782373556,86.76364659538548,84.5738008011778,85.91291810841983,85.06430155210643,82.85192268287686,80.89378789704051,83.47192095282455,83.4598875998291,83.68293082007985,84.09787971729564,84.18348281016442,84.30550319809659,85.2480248557479,85.32149682510325,86.58135283363802,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],"operatingMargin":[null,null,0.4056991412252948,2.464204034958752,0.8089047319493954,2.4085637448525086,1.234703591518823,1.3287925995700796,0.5649374316607946,2.497560663840303,2.1523168779474755,3.9441193021947103,1.4385592494949841,1.4990484429065742,3.1453658536585367,1.6976640939826513,2.375416616471911,2.793698848892142,2.5946034771748776,2.5054322926893122,-0.020002667022269636,3.154583956153463,3.646139109476872,1.9144843911821277,1.8494544109487703,2.144162966832071,1.8479408658922916,3.227004026615644,0.5968425105891413,1.4656351962951268,3.299978127734033,2.124154673140281,4.107008289374528,9.896621280887544,3.5329341317365266,3.229752874969415,2.6745073647903648,4.268402154398563,3.441005129988697,3.375288441367737,4.311894341981869,3.876335584553771,5.034949230794066,3.233140152432775,3.206491767115733,3.5574891681884915,4.265337449766295,4.284953342934364,2.1718933872865787,3.9822440706568596,4.23021857401928,4.224694293478261,1.9445794846864366,4.37962037962038,3.949119373776908,4.416476937347163,4.257879775071069,4.479804880915649],"netMargin":[-0.27479066144492287,1.3468972533062056,0.22599334346879238,0.3900187862452013,0.5148994664616389,1.6303891083284312,0.902206836867157,2.2607057459604376,0.23326448791155385,1.5594708025309445,1.3563795266733008,2.7687113111986497,0.7840586160851851,0.7554786620530565,1.788617886178862,2.2778498736425106,3.449383608400594,1.5403553130614147,1.4953823906398922,1.4333398782642843,-0.10001333511134819,1.7283258594917787,2.0980749621481323,3.695812990087291,1.2113926391714445,1.352833638025594,1.1879619852164731,2.2132107262186937,0.17006802721088435,0.8604357436059362,1.8919510061242346,1.3756430264146582,2.80394373273047,7.097831568330812,2.3564635435012327,2.1321961620469083,1.563427666732634,2.8904847396768405,2.26067298495783,2.282357877071534,2.9774929665520475,2.7088536509672365,3.5433515747332396,2.1933175558578535,2.0936736784054206,2.377627385684105,2.892426568240225,2.9592219219159976,1.3625947106550778,2.6560522405855056,2.848143552543667,3.0252207880434785,1.1755866884695276,2.909090909090909,2.5420743639921723,2.991398937515811,2.8282115659950615,3.0722440163970557],"currentRatio":[null,null,null,1.1199780899266802,null,null,1.2165727352793652,1.2960949029186142,1.2616281955364053,1.198322472837346,1.312826919345706,1.6721046770601335,1.5137552577155955,1.1207494486544203,1.0633004994485624,1.1105681482161247,1.226315013260743,1.255178331215698,1.2652599145118937,1.0019317475124379,0.872694574706882,1.382355025277268,1.1846694197021044,1.1516969810613162,1.044547470268091,0.975099963649582,1.0009245562130178,1.1924283622673082,1.1492593287080441,1.1338977194194886,1.28632230605533,1.4075247524752474,1.316007861978598,1.5176088134368793,1.4476042072458122,1.1771794389003953,1.1754074074074075,1.0980758184951178,1.1498122131033524,1.1369761587442617,1.0832540437678402,1.0347132637504397,1.0101919258769028,0.8508546007960665,0.9213730569948186,0.9360971421562615,1.0158365570599612,0.9469523373052245,0.8677517802644964,0.8448542289069744,0.8023986958546809,0.789218271969617,0.8033191298497421,0.7954103063210737,0.8118485428632206,0.8048649230438059,0.8297771004000762,0.9249334679269524],"netDebt":[null,null,null,-56203000,null,null,379998000,260640000,177371000,231775000,199161000,161087000,202458000,368934000,424609000,456682000,492360000,424428000,472690000,516418000,651116000,686944000,715694000,710800000,732200000,800000000,792400000,678800000,678900000,676300000,740000000,757800000,838300000,622900000,696900000,838800000,1505900000,1643600000,1512800000,1558700000,1456100000,1570000000,1616500000,1746400000,1702000000,1709300000,1676600000,1681900000,1741700000,1717200000,1783200000,1801400000,1940400000,2027100000,2196800000,2153700000,2037900000,2010700000],"ebit":[null,null,23466000,33933000,39027000,109316000,65998000,54269000,21695000,104427000,99612000,150212000,49229000,47129000,102482000,52991000,148688000,84310000,81982000,76720000,-400000,101700000,121400000,64100000,60300000,82500000,70200000,113800000,19500000,56500000,106600000,74700000,130600000,236000000,100500000,93200000,94600000,190400000,158200000,161100000,220000000,261500000,312500000,175100000,163900000,200700000,248000000,220300000,106800000,218100000,223100000,200700000,87300000,220300000,202500000,210000000,205200000,306900000],"fcfMargin":[null,null,null,2.364310218083803,0.558374688380979,1.3798848642743087,3.4339679792297706,-1.327584957611767,2.1649374316607948,-0.07646093866507594,1.007787825033531,1.0733821046707936,0.09573047557092478,-0.3712514417531719,0.21877309682187732,0.453930742435626,1.189856643777858,0.7452924346263889,-1.3512998323857102,2.1069114470842334,-3.727163621816242,0.5605381165919282,1.8107097611469887,1.7902056517236278,1.8093828987115468,0.13841734134238703,0.3801478352692714,3.3126766998886255,0.5647542035682198,0.5446795074202715,1.6294838145231847,0.30634067394948267,2.106882692790756,8.787191124558749,0.7819654808030997,1.2094096263413612,4.981482005032372,0.3994614003590664,3.9431353795322144,1.8313404657016992,5.376680212566427,1.4246235240220493,2.854052657917252,2.6275087117753384,1.51658394390609,1.76710710065528,1.9075872298590868,3.1979324902838884,1.2345933893511158,2.619366436157529,1.2446310966879832,2.5836447010869565,0.8993680116674769,2.7392607392607395,1.3248532289628179,2.715237372459735,4.600253148797543,1.811610173226958],"ebitda":[null,null,42785000,45432000,57098000,127852000,84126000,73588000,41356000,124112000,119210000,170411000,70332000,68344000,124177000,75546000,172174000,107995000,107558000,102573000,26600000,129200000,150400000,97500000,92100000,115500000,104400000,148800000,59200000,93000000,144200000,113100000,170000000,275500000,141100000,134700000,145600000,243700000,211400000,216200000,275400000,316200000,366900000,231000000,220300000,258500000,305500000,277300000,165500000,277400000,285900000,267900000,155500000,286300000,272400000,282700000,277300000,379100000],"debtToCapital":[null,null,null,0.10582288143948061,null,null,53.27658762899421,45.83421706553593,45.00462972489146,41.50248840151834,39.35401237800485,36.24842700758377,36.75611952911316,40.4893606459726,40.376692317392084,38.23396866633089,48.67179514386263,47.24082002018725,47.22623662820483,49.0205658497767,50.533552498096036,56.501287193764206,57.084618988071966,54.39723320158103,55.40591805766313,55.95558978308305,54.34959604183629,51.676044534897635,51.855651439261365,51.154858784107226,55.90649233033339,56.38476997447178,58.17183824353086,52.78992028799178,53.107167164022826,56.109711726840196,69.86798425075273,70.46951100720827,68.74455265451513,69.21786218205392,69.60211997849296,70.35871128211107,70.2547374961168,73.82333714659258,71.56571065889167,70.59146102624364,68.0929880929881,68.46610362930838,69.70542635658916,68.89544914312003,68.86112986720684,68.75209224474614,73.44061415811619,76.30990356763098,80.39919586444572,77.7805495171234,76.60201761864165,73.63581244947454],"returnOnAssets":[null,null,null,4.4053490211535795,null,null,8.573676729118288,12.054474941696096,11.778937142826893,11.41983469776185,12.689873762027451,12.71007251098973,13.493407536582245,11.205082053771068,11.357298142453825,9.192877840054354,12.135497674578998,13.214871570195728,12.784693520451587,11.144819508012823,6.591651419951576,6.584580750735077,7.573213883794983,11.100300925402177,13.517464131249124,12.573112494148564,11.335241504703365,9.105247453003113,7.551136244192646,6.599370901091671,7.474252878214596,6.133122028526149,9.387161445025354,13.807069219440354,13.791189476216026,14.372126784418098,10.728214503351614,9.113746567739673,10.144569560479477,11.78811684165194,12.06820735818635,13.371689074708371,16.13726395605998,16.469638005727294,15.057534773103995,13.684610452829293,12.42832093265722,13.15798801885789,12.259381453086801,12.24130543041449,11.713770570874054,11.315401330826305,11.117543560928542,10.837264281216513,10.37999779711422,10.156030817705073,11.819957519025714,12.716334267347948],"returnOnEquity":[null,null,null,7.520021156805933,10.562507025316117,11.6008866008866,28.484314992155724,26.692609611497588,24.872479635307965,24.06795970796218,36.172247066583566,32.19714846000868,34.080263525770214,29.756406581233787,28.07055425849202,21.35798243993446,30.54610253176514,35.119808777109036,32.96850792545934,29.747515444533978,18.96298499693246,19.71481642141324,23.05715070066637,34.17862616692211,41.735597155710344,41.53924939644451,37.44619799139168,27.63796338228634,23.897278956822568,21.362970850525755,24.49764573247563,19.22623113705521,30.920626699469118,43.245113302196856,44.5094643816803,48.654779156952934,46.104491292392304,37.2337251625992,40.581226387678,49.88374285175642,62.845874944341965,72.14257529922399,83.48001005783253,92.94840803922922,83.113438971027,76.15460852329039,65.15123284268059,75.77572128470332,68.94020288307529,67.66532232251457,60.924620714371045,60.21569802276813,65.24114042099653,67.31165088513792,68.48339510210015,64.30718775621754,80.3453529710513,86.39417693169092],"revenueGrowth":[null,null,null,null,-7.1315749615942226,-3.161749745676501,-5.041706044294692,-15.455770644449885,-4.114536008014724,-1.3803680981595123,0.012981393336208846,-14.160809603168856,-29.031709391325478,-26.116875093206072,-26.82689395578246,-17.608328643781658,-14.736193378299722,-13.3275663206459,-10.045824094604583,4.3576258452291405,20.451351242822156,6.83345531971522,6.362769908305133,10.59297074415866,8.154420589411915,19.238913801694068,17.0472453110033,3.615919514721111,-3.9393378953208824,-0.7469313136589162,-3.4424498416050664,-1.1851386469429182,2.1948402002310408,-37.3855383643827,-22.380796150481185,-17.319808103577827,11.061919115800055,87.25836275004201,62.04297287777387,66.62588695864937,44.70611517910152,51.855924596050265,34.65568211459873,12.57184812250891,-0.8049390434510806,-17.457549470199652,-6.405475648538261,-5.541993552354507,-4.598991570156774,-2.393740824291901,-9.64832094378999,-7.072540393379234,-6.571422672750171,-8.193774418988575,-2.4529922687792305,0.7048233695652106,6.4944535289698235,35.98601398601397]}},"filings":[{"accn":"0001573516-19-000012","filed":"2019-02-19","form":"10-K"},{"accn":"0001573516-20-000007","filed":"2020-02-18","form":"10-K"},{"accn":"0001573516-21-000017","filed":"2021-02-19","form":"10-K"},{"accn":"0001573516-20-000021","filed":"2020-04-30","form":"10-Q"},{"accn":"0001573516-20-000053","filed":"2020-07-30","form":"10-Q"},{"accn":"0001573516-20-000068","filed":"2020-10-29","form":"10-Q"},{"accn":"0001573516-22-000006","filed":"2022-02-17","form":"10-K"},{"accn":"0001573516-21-000028","filed":"2021-04-29","form":"10-Q"},{"accn":"0001573516-21-000044","filed":"2021-07-29","form":"10-Q"},{"accn":"0001573516-21-000055","filed":"2021-10-28","form":"10-Q"},{"accn":"0001573516-23-000011","filed":"2023-02-15","form":"10-K"},{"accn":"0001573516-22-000022","filed":"2022-05-05","form":"10-Q"},{"accn":"0001573516-22-000035","filed":"2022-07-28","form":"10-Q"},{"accn":"0001573516-22-000045","filed":"2022-10-27","form":"10-Q"},{"accn":"0001573516-24-000007","filed":"2024-02-16","form":"10-K"},{"accn":"0001573516-23-000026","filed":"2023-05-04","form":"10-Q"},{"accn":"0001573516-23-000039","filed":"2023-08-03","form":"10-Q"},{"accn":"0001573516-23-000049","filed":"2023-11-02","form":"10-Q"},{"accn":"0001573516-25-000010","filed":"2025-02-20","form":"10-K"},{"accn":"0001573516-24-000036","filed":"2024-05-09","form":"10-Q"},{"accn":"0001573516-24-000046","filed":"2024-08-01","form":"10-Q"},{"accn":"0001573516-24-000054","filed":"2024-10-31","form":"10-Q"},{"accn":"0001573516-26-000090","filed":"2026-02-18","form":"10-K"},{"accn":"0001573516-25-000038","filed":"2025-05-08","form":"10-Q"},{"accn":"0001573516-25-000049","filed":"2025-07-31","form":"10-Q"},{"accn":"0001573516-25-000074","filed":"2025-10-30","form":"10-Q"},{"accn":"0001573516-26-000135","filed":"2026-05-07","form":"10-Q"},{"accn":"0001573516-26-000166","filed":"2026-08-06","form":"10-Q"},{"accn":"0001573516-14-000005","filed":"2014-02-28","form":"10-K"},{"accn":"0001573516-16-000040","filed":"2016-01-29","form":"8-K"},{"accn":"0001573516-16-000051","filed":"2016-02-26","form":"10-K"},{"accn":"0001573516-17-000006","filed":"2017-02-22","form":"10-K"},{"accn":"0001573516-18-000010","filed":"2018-02-20","form":"10-K"},{"accn":"0001573516-13-000020","filed":"2013-11-08","form":"10-Q"},{"accn":"0001573516-14-000011","filed":"2014-05-06","form":"10-Q"},{"accn":"0001573516-14-000027","filed":"2014-08-07","form":"10-Q"},{"accn":"0001573516-14-000035","filed":"2014-11-06","form":"10-Q"},{"accn":"0001573516-15-000015","filed":"2015-05-05","form":"10-Q"},{"accn":"0001573516-15-000024","filed":"2015-08-06","form":"10-Q"},{"accn":"0001573516-15-000031","filed":"2015-11-05","form":"10-Q"},{"accn":"0001573516-16-000059","filed":"2016-05-09","form":"10-Q"},{"accn":"0001573516-16-000066","filed":"2016-08-04","form":"10-Q"},{"accn":"0001573516-16-000075","filed":"2016-11-03","form":"10-Q"},{"accn":"0001573516-17-000019","filed":"2017-05-04","form":"10-Q"},{"accn":"0001573516-17-000033","filed":"2017-08-03","form":"10-Q"},{"accn":"0001573516-17-000039","filed":"2017-11-02","form":"10-Q"},{"accn":"0001573516-18-000017","filed":"2018-05-03","form":"10-Q"},{"accn":"0001573516-18-000041","filed":"2018-08-02","form":"10-Q"},{"accn":"0001573516-18-000050","filed":"2018-11-01","form":"10-Q"},{"accn":"0001573516-19-000020","filed":"2019-05-01","form":"10-Q"},{"accn":"0001573516-19-000036","filed":"2019-08-08","form":"10-Q"},{"accn":"0001573516-19-000056","filed":"2019-10-31","form":"10-Q"},{"accn":"0001573516-15-000008","filed":"2015-02-27","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11594600000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":11594600000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2999600000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":2999600000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3211200000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":3211200000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3236300000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":3236300000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":3379500000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":3379500000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12826600000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":12826600000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3244200000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":3244200000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3829000000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":3829000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3788000000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":3788000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":3501700000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":3501700000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14362900000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":14362900000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3116400000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":3116400000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3800400000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":3800400000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3657600000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":3657600000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":3460200000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":3460200000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14034600000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":14034600000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3184800000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":3184800000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2379600000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":2379600000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2839000000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2839000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11264300000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":8403400000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":2860900000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":2860900000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":11264300000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3537100000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":3537100000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4456000000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":4456000000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4600400000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":4600400000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":17360500000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":12593500000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":4767000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":4767000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":17360500000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5118400000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":5118400000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6766700000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":6766700000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6194700000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":6194700000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23446100000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18079800000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":5366300000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":5366300000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":23446100000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5077200000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":5077200000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5585400000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":5585400000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5797900000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":5797900000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":21529400000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16460500000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":5068900000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":5068900000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":21529400000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4843700000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":4843700000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5451700000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":5451700000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5238500000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":5238500000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20244300000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":15533900000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":4710400000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":4710400000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":20244300000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4525400000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":4525400000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5005000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":5005000000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5110000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":5110000000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":19384000000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":14640400000},"#51":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":4743600000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":4743600000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":19384000000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4819300000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":4819300000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6806100000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":6806100000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":18919216000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4621700000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4915000000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":4867400000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":4897200000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":19011040000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4292100000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4759600000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":4622000000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":4140300000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":17814081000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4115500000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4693900000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":4622600000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":3554000000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":16986014000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2920700000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3468000000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3382500000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2928200000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12699411000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2490300000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3005800000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3042700000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":3055800000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1851867000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":468736000},"#54":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1855641000},"#55":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1388818000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":466823000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1855641000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":448796000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":482464000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":483513000},"#56":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1877630000},"#57":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1414772000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":462858000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1877630000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":432462000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":472909000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":483941000},"#58":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1859732000},"#59":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1389312000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":470420000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1859732000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":450553000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":488540000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":505200000},"#60":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1946423000},"#61":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1444293000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":502130000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1946423000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":475802000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":496801000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":503266000},"#62":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1974486000},"#63":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1475869000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":498617000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1974486000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":477000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":507900000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":507921000},"#64":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1991404000},"#65":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1492861000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":498543000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1991404000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":476200000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":513800000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":9620114000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":2522600000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":2703300000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":2728379000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":2880957000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":10835196000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":2768000000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":3315200000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":17067349000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":4398664000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":4430377000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":17155399000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":3843304000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":4277136000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":4138487000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":3677442000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":15936451000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":3683038000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":4220991000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":4138659000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":3083580000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":15126282000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":2470147000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":2979460000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":2877300000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":2426070000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":10752988000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":2014498000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":2508999000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":2539434000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":2557183000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3118300000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3231500000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3749800000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3717500000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3097800000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3744700000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3537100000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3054100000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2145400000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2738700000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3442700000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4265700000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4442400000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":93133000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":93133000},"#67":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27824000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":27824000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":109636000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":89525000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":20111000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":20111000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":109636000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":32232000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":32232000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":28443000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":28443000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":44714000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":44714000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":129431000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":105390000},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":24041000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":24041000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":129431000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":28071000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":28071000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":29698000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":29698000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":29725000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":29725000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":119266000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":86626000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":32640000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":32640000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":119266000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":31093000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":31093000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":32886000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":32886000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":33016000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":33016000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":129277000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":96995000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":32282000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":32282000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":129277000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":31503000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":31503000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32320000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":32320000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":30726000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":30726000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":122700000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":94549000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":28151000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":28151000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":122700000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":38200000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":38200000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":31400000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":31400000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":141200000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":101100000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":40100000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":40100000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":141200000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":136200000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":102300000},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":33900000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":33900000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":136200000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":144600000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":105700000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":38900000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":38900000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":144600000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":171100000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":130000000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":41100000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":41100000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":171100000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":193600000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":140000000},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":53600000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":53600000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":193600000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":46200000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":46200000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":52200000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":52200000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":52400000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":52400000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":232500000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":150800000},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":81700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":81700000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":232500000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":59000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"}],"rule":"component-sum","value":59000000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":59400000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":59400000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":60000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":60000000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":240500000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":178400000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":62100000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":62100000},"#124":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#124"}],"rule":"component-sum","value":240500000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62100000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":62100000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":59100000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":59100000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":60000000},"#128":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":60000000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":235400000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":181200000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":54200000},"#132":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#133":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#134"}],"rule":"component-sum","value":54200000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"}],"rule":"component-sum","value":235400000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":60100000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":60100000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":50900000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":50900000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":55300000},"#138":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12600000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":67900000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":231500000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166300000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":65200000},"#142":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12600000},"#143":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":12600000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#144"}],"rule":"component-sum","value":65200000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#142"}],"rule":"component-sum","value":244100000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56600000},"#146":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":56600000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":60500000},"#148":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":0},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#149"}],"rule":"component-sum","value":60500000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":311241000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19747000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":231065000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":110388000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":120677000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":231065000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":34719000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":114638000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":57068000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":261440000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":206424000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":55016000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":261440000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":23250000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":117233000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":99493000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":365388000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":225214000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":140174000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":365388000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":42016000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":51987000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":106392000},"#156":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":250106000},"#157":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":200395000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":49711000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":250106000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":59155000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":83973000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":78946000},"#158":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":388100000},"#159":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":311539000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":76561000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":388100000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-600000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":101300000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":118000000},"#160":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":283300000},"#161":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":218600000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":64700000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":283300000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":60000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":82100000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":70000000},"#162":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":325100000},"#163":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":212100000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":113000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":325100000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18600000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":55700000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":120700000},"#164":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":268500000},"#165":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":195000000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":73500000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":268500000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":130800000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":235500000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":100300000},"#166":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":559000000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":466600000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":92400000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":559000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":94600000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":190200000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":158300000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":604000000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":443100000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":160900000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":604000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":220700000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":262300000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":311900000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":968400000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":794900000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":173500000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":968400000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":162800000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":198700000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":247300000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":826000000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":608800000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":217200000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":826000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":105200000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":217100000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":221600000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":742900000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":543900000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":742900000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":88000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":219200000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":201800000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":718500000},"#177":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":509000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":209500000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":718500000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":205200000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":304900000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":89900000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":108700000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":47300000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":69100000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":57000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5900000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":43300000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":91300000},"#178":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":202400000},"#179":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":140500000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":61900000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":202400000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":117300000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":223000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":88100000},"#180":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":509100000},"#181":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":428400000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":80700000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":509100000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":73300000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":170000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":137700000},"#182":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":521900000},"#183":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":381000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":140900000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":521900000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":200400000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":241300000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":290700000},"#184":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":883800000},"#185":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":732400000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":151400000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":883800000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":139000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":175700000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":223400000},"#186":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":734400000},"#187":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":538100000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":196300000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":734400000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":81900000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":193200000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":198700000},"#188":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":651600000},"#189":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":473800000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":177800000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":651600000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":61900000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":192500000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":173400000},"#190":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":609200000},"#191":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":427800000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":181400000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":609200000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":176200000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":277600000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":310813000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-17200000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":110000000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":23400000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":33900000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":229940000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":38900000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":109300000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":61300000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":44600000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":254194000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12600000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":93900000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":91000000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":141800000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":339346000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":40900000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":38800000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":94100000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":44500000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":218289000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":139300000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":74100000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":71800000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":66800000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":352100000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-9800000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":51200000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":240100000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":100500000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":273900000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85300000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":24600000},"#192":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":98500000},"#193":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":74500000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":24000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":98500000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":24900000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":24900000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":24400000},"#194":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":97100000},"#195":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":74200000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":22900000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":97100000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":25400000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":27800000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":29100000},"#196":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":110900000},"#197":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":82300000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":28600000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":110900000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":29000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":29300000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":408000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":66000},"#198":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":384000},"#199":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":351000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":33000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":384000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":127000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":16000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":4698000},"#200":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":14509000},"#201":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4840000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":9669000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":14509000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9095000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10527000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":8612000},"#202":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":36646000},"#203":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":28234000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":8412000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":36646000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8329000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":8329000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":8382000},"#204":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33531000},"#205":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":25040000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":8491000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33531000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9388000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":10210000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10182000},"#206":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":39700000},"#207":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":29780000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":9920000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":39700000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9400000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11800000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":12700000},"#208":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":46700000},"#209":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":33800000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":12900000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":46700000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":13400000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13200000},"#210":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52900000},"#211":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":39600000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":13300000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52900000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":13600000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13200000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15300000},"#212":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":54900000},"#213":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":42100000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":12800000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":54900000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13300000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":13000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":12400000},"#214":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":51200000},"#215":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":38700000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":12500000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":51200000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":21300000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":20400000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":20500000},"#216":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":82400000},"#217":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":62200000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":20200000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":82400000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":19600000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20200000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":21800000},"#218":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85300000},"#219":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":61600000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":23700000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":24900000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25000000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":324020000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-12700000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":66200000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11000000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":19100000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":83568000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":22100000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":77600000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":41700000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":93600000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":235033000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9600000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":73200000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":62700000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":98400000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":243863000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":22900000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":26200000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":60500000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":66700000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":176340000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":85900000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":46300000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":45500000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":43800000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":221500000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-3000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":55500000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":67900000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":124900000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":245300000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":39300000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":51800000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":45000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":77500000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":213600000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5300000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32700000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":69200000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":47600000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":154800000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":89300000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":168900000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":66900000},"#220":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":386100000},"#221":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":325100000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":386100000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":55300000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":128800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":104000000},"#222":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":396900000},"#223":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":288100000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":108800000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":396900000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":152400000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":183300000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":219500000},"#224":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":672900000},"#225":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":555200000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":117700000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":672900000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":106300000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":132800000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":167700000},"#226":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556800000},"#227":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":406800000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":150000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":144800000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":149200000},"#228":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":502500000},"#229":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":360000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":142500000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":502500000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":53200000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":145600000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":129900000},"#230":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":470600000},"#231":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":328700000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":141900000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":470600000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":136300000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":209100000},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":6.93},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.27},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.42},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.24},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.41},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.79},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.47},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.66},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.89},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":2},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":5.02},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.21},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.57},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.35},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":2.13},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":5.26},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.5},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.59},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.41},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":1.58},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":4.02},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":2.08},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":1.17},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.16},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":1.14},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":5.59},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.08},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":1.51},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.9},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":3.58},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":6.78},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.16},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.58},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.38},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":2.38},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":6.48},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.16},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.01},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":2.18},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.54},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":4.86},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":2.92},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":5.73},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":2.27},"#232":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":13.08},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":29526000},"#234":{"kind":"computed","op":"product","terms":[{"ref":"#232"},{"ref":"#233"}],"value":386200080},"#235":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":10.88},"#236":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":29887000},"#237":{"kind":"computed","op":"product","terms":[{"ref":"#235"},{"ref":"#236"}],"value":325170560},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#237","weight":-1}],"value":61029520},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#233","weight":4},{"ref":"#236","weight":-3}],"rule":"unaverage-quarter","value":28443000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"per-share-quarter","value":2.1456780227120906},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":13.08},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":2.01},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":4.79},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":3.98},"#240":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":14.92},"#241":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":26604000},"#242":{"kind":"computed","op":"product","terms":[{"ref":"#240"},{"ref":"#241"}],"value":396931680},"#243":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":10.72},"#244":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":26883000},"#245":{"kind":"computed","op":"product","terms":[{"ref":"#243"},{"ref":"#244"}],"value":288185760},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#245","weight":-1}],"value":108745920},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#241","weight":4},{"ref":"#244","weight":-3}],"rule":"unaverage-quarter","value":25767000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"per-share-quarter","value":4.220356269647223},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":14.92},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":6.08},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":7.53},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":9.28},"#248":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":28.1},"#249":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":23950000},"#250":{"kind":"computed","op":"product","terms":[{"ref":"#248"},{"ref":"#249"}],"value":672995000},"#251":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":22.76},"#252":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":24398000},"#253":{"kind":"computed","op":"product","terms":[{"ref":"#251"},{"ref":"#252"}],"value":555298480},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#253","weight":-1}],"value":117696520},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":22606000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"per-share-quarter","value":5.2064283818455275},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":28.1},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":4.8},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":6.02},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":7.69},"#256":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":25.49},"#257":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":21843000},"#258":{"kind":"computed","op":"product","terms":[{"ref":"#256"},{"ref":"#257"}],"value":556778070},"#259":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":18.47},"#260":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":22020000},"#261":{"kind":"computed","op":"product","terms":[{"ref":"#259"},{"ref":"#260"}],"value":406709400},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#261","weight":-1}],"value":150068670},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#257","weight":4},{"ref":"#260","weight":-3}],"rule":"unaverage-quarter","value":21312000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"per-share-quarter","value":7.041510416666667},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":25.49},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":3.12},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":6.92},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":7.2},"#264":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":24.11},"#265":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":20842000},"#266":{"kind":"computed","op":"product","terms":[{"ref":"#264"},{"ref":"#265"}],"value":502500620},"#267":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":17.17},"#268":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":20969000},"#269":{"kind":"computed","op":"product","terms":[{"ref":"#267"},{"ref":"#268"}],"value":360037730.00000006},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#269","weight":-1}],"value":142462889.99999994},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#265","weight":4},{"ref":"#268","weight":-3}],"rule":"unaverage-quarter","value":20461000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"per-share-quarter","value":6.962655295440102},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":24.11},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.63},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":7.36},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":6.76},"#272":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":24.1},"#273":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":19526000},"#274":{"kind":"computed","op":"product","terms":[{"ref":"#272"},{"ref":"#273"}],"value":470576600},"#275":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":16.64},"#276":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":19758000},"#277":{"kind":"computed","op":"product","terms":[{"ref":"#275"},{"ref":"#276"}],"value":328773120},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#277","weight":-1}],"value":141803480},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#273","weight":4},{"ref":"#276","weight":-3}],"rule":"unaverage-quarter","value":18830000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"per-share-quarter","value":7.530721189591078},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":24.1},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":7.28},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":11.27},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2011-12-31","value":36887000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-09-30","value":64316000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2012-12-31","value":57373000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2012-12-31","value":57373000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2013-03-31","value":74322000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-06-30","value":59588000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-09-30","value":262499000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2013-12-31","value":294741000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2013-12-31","value":294741000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-03-31","value":369424000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-06-30","value":260237000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-09-30","value":293066000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":327163000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":327163000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-03-31","value":286430000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2015-06-30","value":120469000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-09-30","value":65302000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":33700000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":33700000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2016-03-31","value":195701000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2016-06-30","value":254210000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2016-09-30","value":206692000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":153800000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":153800000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2017-03-31","value":36300000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2017-06-30","value":197100000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2017-09-30","value":169000000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":170000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":170000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2018-03-31","value":144100000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2018-06-30","value":71900000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2018-09-30","value":75400000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":184500000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":184500000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2019-03-31","value":180400000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2019-06-30","value":178600000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2019-09-30","value":247700000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":280300000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":280300000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-03-31","value":200300000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-06-30","value":403600000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-09-30","value":317500000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":163600000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":163600000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-03-31","value":304100000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-06-30","value":165000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-09-30","value":301300000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":256400000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":256400000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-31","value":356200000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-06-30","value":240400000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-09-30","value":192700000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":60500000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":60500000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-03-31","value":102100000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-06-30","value":92900000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-09-30","value":124800000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":117800000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":117800000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-03-31","value":56700000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-06-30","value":79800000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-09-30","value":52500000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":47000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":47000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-03-31","value":49400000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":54100000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-09-30","value":42800000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":28900000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":28900000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-03-31","value":118600000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2026-06-30","value":175400000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":821962000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":821962000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-09-30","value":616070000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":682416000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":682416000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-03-31","value":686327000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-06-30","value":699909000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-09-30","value":663101000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2014-12-31","value":690713000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2014-12-31","value":690713000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":648520000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":529024000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":421319000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":435667000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":435667000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-03-31","value":490591000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2016-06-30","value":571981000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-09-30","value":528079000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2016-12-31","value":515554000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2016-12-31","value":515554000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":396946000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":565744000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":575760000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":614200000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":614200000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2018-03-31","value":518200000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2018-06-30","value":536500000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2018-09-30","value":541300000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":570100000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":570100000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2019-03-31","value":612900000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2019-06-30","value":656300000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2019-09-30","value":664900000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":710800000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":710800000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":602600000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":840300000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":743200000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":625200000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":625200000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":793400000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":764700000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":826600000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":767800000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":767800000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":910800000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":882300000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":763200000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":726800000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":726800000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":711300000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":763200000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":840300000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":826500000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":826500000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":767700000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":820100000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":689100000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":748100000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":748100000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":716400000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":776400000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":763300000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":747800000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":747800000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":871100000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1007900000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":1784983000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":2010403000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":2010403000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2013-09-30","value":1872009000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2013-12-31","value":1888564000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2013-12-31","value":1888564000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2014-03-31","value":1888965000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-06-30","value":1909835000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-09-30","value":1896350000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":1949337000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":1949337000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2015-03-31","value":1923267000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-06-30","value":1842034000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2015-09-30","value":1766493000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":1886241000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":1886241000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-03-31","value":2020535000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2016-06-30","value":2083846000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2016-09-30","value":2056829000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":2088700000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":2088700000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2017-03-31","value":2002736000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2017-06-30","value":2223186000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2017-09-30","value":2279507000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":2331000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":2331000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2018-03-31","value":2252500000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2018-06-30","value":2292800000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2018-09-30","value":2325600000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":2360800000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":2360800000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2019-03-31","value":2504400000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2019-06-30","value":2571300000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2019-09-30","value":2616700000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":2687200000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":2687200000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":2583400000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":2860700000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":2788200000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":2685700000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":2685700000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":3980600000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":3986100000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":4094300000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":4048200000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":4048200000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":4206200000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":4217800000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":4135100000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":4123200000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":4123200000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":4119200000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":4204800000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":4305300000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":4340100000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":4340100000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":4307000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":4429900000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":4402400000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":4541600000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":4541600000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":4502500000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":4622200000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":4676600000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":4725800000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":4725800000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":4866400000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2026-06-30","value":5085000000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":733909000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":733909000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-09-30","value":506398000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":526517000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":526517000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-03-31","value":544001000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-06-30","value":584074000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-09-30","value":505094000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2014-12-31","value":413080000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2014-12-31","value":413080000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":428418000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":472027000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":396237000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":392292000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":392292000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-03-31","value":400053000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2016-06-30","value":455697000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-09-30","value":417368000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2016-12-31","value":514560000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2016-12-31","value":514560000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":454851000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":409261000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":486009000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":533300000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":533300000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2018-03-31","value":496100000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2018-06-30","value":550200000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2018-09-30","value":540800000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":478100000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":478100000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2019-03-31","value":533300000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2019-06-30","value":578800000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2019-09-30","value":516900000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":505000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":505000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":457900000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":553700000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":513400000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":531100000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":531100000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":675000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":696400000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":718900000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":675300000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":675300000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":840800000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":852700000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":755500000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":854200000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":854200000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":772000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":815300000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":827200000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":872800000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":872800000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":884700000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":970700000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":858800000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":947900000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":947900000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":891800000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":976100000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":940200000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":929100000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":929100000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":1049800000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1089700000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2012-12-31","value":888014000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2012-12-31","value":888014000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2013-09-30","value":1308541000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2013-12-31","value":1232228000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2013-12-31","value":1232228000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-03-31","value":1220785000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2014-06-30","value":1216347000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2014-09-30","value":1137810000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2014-12-31","value":1090632000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2014-12-31","value":1090632000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2015-03-31","value":1082069000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-06-30","value":1122717000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2015-09-30","value":1043053000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2015-12-31","value":1093951000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2015-12-31","value":1093951000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-03-31","value":1294921000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2016-06-30","value":1325934000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2016-09-30","value":1297642000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2016-12-31","value":1391664000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2016-12-31","value":1391664000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2017-03-31","value":1329968000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2017-06-30","value":1542545000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2017-09-30","value":1614414000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1592600000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1592600000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2018-03-31","value":1547200000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2018-06-30","value":1606500000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2018-09-30","value":1596700000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1553500000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1553500000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2019-03-31","value":1706600000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2019-06-30","value":1755000000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2019-09-30","value":1837700000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":1884200000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":1884200000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-03-31","value":1836600000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2020-06-30","value":1942700000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-09-30","value":1892500000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1901600000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1901600000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-03-31","value":3200000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-06-30","value":3228200000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-09-30","value":3269500000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":3241000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":3241000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-31","value":3414700000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-06-30","value":3455100000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-09-30","value":3369100000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":3482500000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":3482500000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-03-31","value":3402400000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-06-30","value":3454000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-09-30","value":3461200000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":3511200000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":3511200000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-03-31","value":3525400000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-06-30","value":3618600000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-09-30","value":3572300000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":3701500000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":3701500000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-03-31","value":3782900000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-06-30","value":3976100000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-09-30","value":4130600000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-12-31","value":4102300000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-12-31","value":4102300000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2026-03-31","value":4207700000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2026-06-30","value":4302300000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":666036000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2012-12-31","value":1124000},"#281":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":46000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":1170000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":1170000},"#282":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-09-30","value":642449000},"#283":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2013-09-30","value":48000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":642497000},"#284":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2013-12-31","value":541381000},"#285":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":14000000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":555381000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":555381000},"#286":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2014-03-31","value":530295000},"#287":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2014-03-31","value":16500000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":546795000},"#288":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2014-06-30","value":492012000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":492012000},"#289":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2014-09-30","value":492227000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":492227000},"#290":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2014-12-31","value":488250000},"#291":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":488250000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":488250000},"#292":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2015-03-31","value":488811000},"#293":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":77000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":488888000},"#294":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2015-06-30","value":489281000},"#295":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":122000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":489403000},"#296":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2015-09-30","value":489729000},"#297":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":182000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":489911000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2015-12-31","value":490160000},"#299":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":222000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":490382000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":490382000},"#300":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2016-03-31","value":657766000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2016-03-31","value":30295000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":688061000},"#302":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2016-06-30","value":648266000},"#303":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2016-06-30","value":30372000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":678638000},"#304":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2016-09-30","value":638911000},"#305":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2016-09-30","value":40471000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":679382000},"#306":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2016-12-31","value":629622000},"#307":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2016-12-31","value":40596000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":670218000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":670218000},"#308":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2017-03-31","value":620206000},"#309":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":67210000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":687416000},"#310":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2017-06-30","value":869086000},"#311":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":14958000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":884044000},"#312":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2017-09-30","value":864975000},"#313":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":19719000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":884694000},"#314":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":860900000},"#315":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":19900000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":880800000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":880800000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2018-03-31","value":856400000},"#317":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2018-03-31","value":19900000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":876300000},"#318":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2018-06-30","value":850800000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2018-06-30","value":21100000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":871900000},"#320":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2018-09-30","value":846600000},"#321":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2018-09-30","value":21200000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":867800000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2018-12-31","value":842100000},"#323":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":21200000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":863300000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":863300000},"#324":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2019-03-31","value":838000000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2019-03-31","value":21300000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":859300000},"#326":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2019-06-30","value":833600000},"#327":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2019-06-30","value":21300000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":854900000},"#328":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2019-09-30","value":966400000},"#329":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2019-09-30","value":21300000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":987700000},"#330":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2019-12-31","value":999300000},"#331":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":38800000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":1038100000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":1038100000},"#332":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-03-31","value":987400000},"#333":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":51200000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":1038600000},"#334":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2020-06-30","value":975300000},"#335":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":51200000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":1026500000},"#336":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2020-09-30","value":963200000},"#337":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":51200000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":1014400000},"#338":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2020-12-31","value":951200000},"#339":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":51200000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":1002400000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":1002400000},"#340":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2021-03-31","value":1796800000},"#341":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":13200000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":1810000000},"#342":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2021-06-30","value":1794400000},"#343":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":14200000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":1808600000},"#344":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2021-09-30","value":1799300000},"#345":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":14800000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":1814100000},"#346":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2021-12-31","value":1800100000},"#347":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":15000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":1815100000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":1815100000},"#348":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2022-03-31","value":1797400000},"#349":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":14900000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1812300000},"#350":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2022-06-30","value":1795500000},"#351":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":14900000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":1810400000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2022-09-30","value":1794000000},"#353":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":15200000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":1809200000},"#354":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2022-12-31","value":1791900000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":15000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":1806900000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":1806900000},"#356":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2023-03-31","value":1789400000},"#357":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":14700000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1804100000},"#358":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2023-06-30","value":1787300000},"#359":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":14900000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":1802200000},"#360":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2023-09-30","value":1786400000},"#361":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":15000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":1801400000},"#362":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2023-12-31","value":1784700000},"#363":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":15000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1799700000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1799700000},"#364":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2024-03-31","value":1783100000},"#365":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":15300000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1798400000},"#366":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2024-06-30","value":1781400000},"#367":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":15600000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":1797000000},"#368":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2024-09-30","value":1820000000},"#369":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":15700000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":1835700000},"#370":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2024-12-31","value":1832700000},"#371":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":15700000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1848400000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1848400000},"#372":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2025-03-31","value":1974200000},"#373":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":15600000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1989800000},"#374":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2025-06-30","value":2066700000},"#375":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":14500000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":2081200000},"#376":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2025-09-30","value":2223000000},"#377":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":16600000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":2239600000},"#378":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2025-12-31","value":2163600000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":19000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":2182600000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":2182600000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2026-03-31","value":2137300000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":19200000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":2156500000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2026-06-30","value":2167000000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":19100000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":2186100000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":1118947000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2012-12-31","value":1104451000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2012-12-31","value":1104451000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2013-03-31","value":1120946000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-06-30","value":1118880000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2013-09-30","value":563468000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2013-12-31","value":656336000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2013-12-31","value":656336000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-03-31","value":668180000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2014-06-30","value":693488000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2014-09-30","value":758540000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2014-12-31","value":858705000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2014-12-31","value":858705000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2015-03-31","value":841198000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2015-06-30","value":719317000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2015-09-30","value":723440000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":792200000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":792200000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2016-03-31","value":725614000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2016-06-30","value":757912000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2016-09-30","value":759187000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":697000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":697000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2017-03-31","value":672900000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2017-06-30","value":680600000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2017-09-30","value":665100000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2017-12-31","value":738400000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2017-12-31","value":738400000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2018-03-31","value":705300000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2018-06-30","value":686300000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2018-09-30","value":728900000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2018-12-31","value":807300000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2018-12-31","value":807300000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2019-03-31","value":797800000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2019-06-30","value":816300000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2019-09-30","value":779000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-12-31","value":803000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-12-31","value":803000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2020-03-31","value":746800000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-12-31","value":784100000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-12-31","value":784100000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-03-31","value":780600000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-06-30","value":918000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-09-30","value":895700000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-06-30","value":757900000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-09-30","value":824800000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-12-31","value":807200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-12-31","value":807200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-03-31","value":791500000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-06-30","value":762700000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-09-30","value":766000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-12-31","value":640700000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-12-31","value":640700000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-03-31","value":716800000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-06-30","value":750800000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-09-30","value":844100000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-12-31","value":828900000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-12-31","value":828900000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2024-03-31","value":781600000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2024-06-30","value":811300000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2024-09-30","value":830100000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2024-12-31","value":840100000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2024-12-31","value":840100000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2025-03-31","value":719600000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2025-06-30","value":646100000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2025-09-30","value":546000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2025-12-31","value":623500000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2025-12-31","value":623500000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2026-03-31","value":658700000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2026-06-30","value":782700000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":188373000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":237427000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":91439000},"#384":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":184752000},"#385":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":91439000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":93313000},"#386":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":369956000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":185204000},"#387":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":356698000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":-13258000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":356698000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":112837000},"#388":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":138563000},"#389":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":112837000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":25726000},"#390":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":216450000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":77887000},"#391":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":305582000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":89132000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":305582000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":34418000},"#392":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":77816000},"#393":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":34418000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":43398000},"#394":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":148842000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":71026000},"#395":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":215838000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":66996000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":215838000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":76914000},"#396":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":168602000},"#397":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":76914000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":91688000},"#398":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":209828000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":41226000},"#399":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":337400000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":127572000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":337400000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-45900000},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":40400000},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-45900000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":86300000},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":166300000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":125900000},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":283600000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":117300000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":283600000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":107400000},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":166300000},"#405":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":107400000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":58900000},"#406":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":241400000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":75100000},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":398700000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":157300000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":398700000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48100000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":124900000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48100000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":76800000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":251600000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":126700000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":313300000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":61700000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":313300000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":113700000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":381900000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":113700000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":268200000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":467800000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":85900000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":563700000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":95900000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":563700000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":229800000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":330800000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":229800000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":587000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":256200000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":737400000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":150400000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":737400000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":339200000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":516500000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":339200000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":177300000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":771500000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":255000000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":994700000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":223200000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":994700000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":149700000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":320900000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":149700000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":171200000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":510900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":784000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":273100000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":784000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":136000000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":396800000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":136000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":260800000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":598900000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":202100000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":847600000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":248700000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":847600000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128500000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":383600000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128500000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":255100000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":568400000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":184800000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":813900000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":245500000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":813900000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":320000000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":555000000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":320000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":235000000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":272061000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":128593000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":143468000},"#440":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":99819000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":99819000},"#441":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":103152000},"#442":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":75469000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":27683000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":27683000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":103152000},"#444":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":67473000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":67473000},"#445":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":95109000},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":27636000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":27636000},"#447":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":121595000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":26486000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":26486000},"#449":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":163303000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":41708000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":41708000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":163303000},"#451":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":23739000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":23739000},"#452":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":53054000},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":29315000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":29315000},"#454":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":84355000},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":31301000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":31301000},"#456":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":135339000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":50984000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":50984000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":135339000},"#458":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":31622000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":31622000},"#459":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":87895000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":56273000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":56273000},"#461":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":151521000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":63626000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":63626000},"#463":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":205225000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":53704000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":53704000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":205225000},"#465":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":47283000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":47283000},"#466":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":116569000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":69286000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":69286000},"#468":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":198911000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":82342000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":82342000},"#470":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":262100000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":63189000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":63189000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":262100000},"#472":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":65900000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":65900000},"#473":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":134200000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":68300000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":68300000},"#475":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":201500000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":67300000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":67300000},"#477":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":258300000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":56800000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":56800000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":258300000},"#479":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":48700000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":48700000},"#480":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":102300000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":53600000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":53600000},"#482":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":163000000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":60700000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":60700000},"#484":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":204300000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":41300000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":41300000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":204300000},"#486":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":30500000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":30500000},"#487":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":86600000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":56100000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":56100000},"#489":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":153700000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":67100000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":67100000},"#491":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":204800000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":51100000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":51100000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":204800000},"#493":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":46600000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":46600000},"#494":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":105700000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":59100000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":59100000},"#496":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":169400000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":63700000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":63700000},"#498":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":230700000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":61300000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":61300000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":230700000},"#500":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":53600000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":53600000},"#501":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":136800000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":83200000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":83200000},"#503":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":211600000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":74800000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":74800000},"#505":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":274700000},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":63100000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":63100000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":274700000},"#507":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":64000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":64000000},"#508":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":144900000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":80900000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":80900000},"#510":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":223100000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":78200000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":78200000},"#512":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":305300000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":82200000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":82200000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":305300000},"#514":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":72700000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":72700000},"#515":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":145200000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":72500000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":72500000},"#517":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":224600000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":79400000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":79400000},"#519":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":335600000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":111000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":335600000},"#521":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":76200000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":76200000},"#522":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":194200000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":118000000},"#524":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":331100000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":136900000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":136900000},"#526":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":458100000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":127000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":127000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":458100000},"#528":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":87800000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":87800000},"#529":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":205800000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":118000000},"#531":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":322900000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":117100000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":117100000},"#533":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":439600000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":116700000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":116700000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":439600000},"#535":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":98300000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":98300000},"#536":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":210000000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":111700000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":111700000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18071000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":18536000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18128000},"#538":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":74053000},"#539":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":54734000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":19319000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":74053000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":64879000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19319000},"#540":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":68299000},"#541":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":56800000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":11499000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":68299000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":19661000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":19685000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":19598000},"#542":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":79087000},"#543":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":58888000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":20199000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":79087000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":21103000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21215000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":21695000},"#544":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":86568000},"#545":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":64013000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":22555000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":86568000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":23486000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":23685000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":25576000},"#546":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":98600000},"#547":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":72747000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":25853000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":98600000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27000000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":27500000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29000000},"#548":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":116900000},"#549":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":83500000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":33400000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":116900000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31800000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":33000000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34200000},"#550":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":134000000},"#551":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":99000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":134000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":39700000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":36500000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":37600000},"#552":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":152200000},"#553":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":113800000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":38400000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":152200000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39400000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":39500000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":40600000},"#554":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":161000000},"#555":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":119500000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":41500000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":161000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":53300000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":53200000},"#556":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":212600000},"#557":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":157500000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":55100000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":212600000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":55400000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":54700000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":54400000},"#558":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":220400000},"#559":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":164500000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":55900000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":220400000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":56400000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":57800000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":57500000},"#560":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":228700000},"#561":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":171700000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":228700000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":58700000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":59300000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":62800000},"#562":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":248000000},"#563":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":180800000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":67200000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":248000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":68200000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":66000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":69900000},"#564":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":276800000},"#565":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":204100000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":72700000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":276800000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":72100000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":72200000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":46743000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":46743000},"#566":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":46743000},"#567":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":46743000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566","weight":4},{"ref":"#567","weight":-3}],"rule":"unaverage-quarter","value":46743000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":46743000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":46743000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":46743000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":46759000},"#568":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":46858000},"#569":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":46759000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568","weight":4},{"ref":"#569","weight":-3}],"rule":"unaverage-quarter","value":47155000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":46858000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":46884000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":46527000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":46090000},"#570":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":46417000},"#571":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":46500000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570","weight":4},{"ref":"#571","weight":-3}],"rule":"unaverage-quarter","value":46168000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":46417000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":46036000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":44409000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":42760000},"#572":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":43794000},"#573":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":44389000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572","weight":4},{"ref":"#573","weight":-3}],"rule":"unaverage-quarter","value":42009000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":43794000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":41255000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":39720000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":39174000},"#574":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":39646000},"#575":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":39989000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574","weight":4},{"ref":"#575","weight":-3}],"rule":"unaverage-quarter","value":38617000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":39646000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":36880000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":36861000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":35745000},"#576":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":36156000},"#577":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":36579000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576","weight":4},{"ref":"#577","weight":-3}],"rule":"unaverage-quarter","value":34887000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":36156000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":34062000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":32842000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":32536000},"#578":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":32983000},"#579":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":33142000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578","weight":4},{"ref":"#579","weight":-3}],"rule":"unaverage-quarter","value":32506000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":32983000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":32420000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":32328000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":31704000},"#580":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":31858000},"#581":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":32189000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580","weight":4},{"ref":"#581","weight":-3}],"rule":"unaverage-quarter","value":30865000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":31858000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":30541000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":29495000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":29499000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233","weight":4},{"ref":"#236","weight":-3}],"rule":"unaverage-quarter","value":28443000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":29526000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":27488000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":26917000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":26153000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241","weight":4},{"ref":"#244","weight":-3}],"rule":"unaverage-quarter","value":25767000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":26604000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":25074000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":24341000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":23650000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":22606000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":23950000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":22133000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":22051000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":21790000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257","weight":4},{"ref":"#260","weight":-3}],"rule":"unaverage-quarter","value":21312000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":21843000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":21162000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":20922000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":20735000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265","weight":4},{"ref":"#268","weight":-3}],"rule":"unaverage-quarter","value":20461000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":20842000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":20204000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":19765000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":19232000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273","weight":4},{"ref":"#276","weight":-3}],"rule":"unaverage-quarter","value":18830000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":19526000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":18708000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":18552000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-09-30","value":46743316},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-12-31","value":46743633},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-12-31","value":46743633},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-03-31","value":46756190},"#582":{"kind":"filed","concept":"CommonStockSharesIssued","filing":35,"unit":"shares","end":"2014-06-30","value":46765221},"#583":{"kind":"filed","concept":"TreasuryStockShares","filing":35,"unit":"shares","end":"2014-06-30","value":1040636},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583","weight":-1}],"rule":"component-sum","value":45724585},"#584":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2014-09-30","value":46767164},"#585":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2014-09-30","value":1038436},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"component-sum","value":45728728},"#586":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2014-12-31","value":46767164},"#587":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2014-12-31","value":1056689},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587","weight":-1}],"rule":"component-sum","value":45710475},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#587","weight":-1}],"rule":"component-sum","value":45710475},"#588":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2015-03-31","value":46767164},"#589":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2015-03-31","value":1504630},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"component-sum","value":45262534},"#590":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2015-06-30","value":46767164},"#591":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2015-06-30","value":3920613},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"component-sum","value":42846551},"#592":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2015-09-30","value":46767164},"#593":{"kind":"filed","concept":"TreasuryStockShares","filing":39,"unit":"shares","end":"2015-09-30","value":5089605},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593","weight":-1}],"rule":"component-sum","value":41677559},"#594":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2015-12-31","value":46767164},"#595":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2015-12-31","value":5088434},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"component-sum","value":41678730},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"component-sum","value":41678730},"#596":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2016-03-31","value":46767164},"#597":{"kind":"filed","concept":"TreasuryStockShares","filing":40,"unit":"shares","end":"2016-03-31","value":7370615},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597","weight":-1}],"rule":"component-sum","value":39396549},"#598":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2016-06-30","value":46767164},"#599":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2016-06-30","value":7603706},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599","weight":-1}],"rule":"component-sum","value":39163458},"#600":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2016-09-30","value":46767164},"#601":{"kind":"filed","concept":"TreasuryStockShares","filing":42,"unit":"shares","end":"2016-09-30","value":8167623},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601","weight":-1}],"rule":"component-sum","value":38599541},"#602":{"kind":"filed","concept":"CommonStockSharesIssued","filing":32,"unit":"shares","end":"2016-12-31","value":46767164},"#603":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2016-12-31","value":9831196},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"component-sum","value":36935968},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"component-sum","value":36935968},"#604":{"kind":"filed","concept":"CommonStockSharesIssued","filing":43,"unit":"shares","end":"2017-03-31","value":46767164},"#605":{"kind":"filed","concept":"TreasuryStockShares","filing":43,"unit":"shares","end":"2017-03-31","value":9991524},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605","weight":-1}],"rule":"component-sum","value":36775640},"#606":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2017-06-30","value":46767164},"#607":{"kind":"filed","concept":"TreasuryStockShares","filing":44,"unit":"shares","end":"2017-06-30","value":10715229},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607","weight":-1}],"rule":"component-sum","value":36051935},"#608":{"kind":"filed","concept":"CommonStockSharesIssued","filing":45,"unit":"shares","end":"2017-09-30","value":46767164},"#609":{"kind":"filed","concept":"TreasuryStockShares","filing":45,"unit":"shares","end":"2017-09-30","value":11971014},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"component-sum","value":34796150},"#610":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2017-12-31","value":46767164},"#611":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2017-12-31","value":12675630},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611","weight":-1}],"rule":"component-sum","value":34091534},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611","weight":-1}],"rule":"component-sum","value":34091534},"#612":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2018-03-31","value":46767164},"#613":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2018-03-31","value":13535183},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"component-sum","value":33231981},"#614":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2018-06-30","value":46767164},"#615":{"kind":"filed","concept":"TreasuryStockShares","filing":47,"unit":"shares","end":"2018-06-30","value":14591495},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"component-sum","value":32175669},"#616":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2018-09-30","value":46767164},"#617":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2018-09-30","value":14526155},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"component-sum","value":32241009},"#618":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2018-12-31","value":46767164},"#619":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2018-12-31","value":14505681},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"component-sum","value":32261483},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"component-sum","value":32261483},"#620":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2019-03-31","value":46767164},"#621":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2019-03-31","value":14596759},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"component-sum","value":32170405},"#622":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2019-06-30","value":46767164},"#623":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2019-06-30","value":14796973},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623","weight":-1}],"rule":"component-sum","value":31970191},"#624":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2019-09-30","value":46767164},"#625":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2019-09-30","value":16007513},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"component-sum","value":30759651},"#626":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-12-31","value":46767164},"#627":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2019-12-31","value":16307048},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"component-sum","value":30460116},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"component-sum","value":30460116},"#628":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2020-03-31","value":46767164},"#629":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2020-03-31","value":17589526},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"component-sum","value":29177638},"#630":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2020-06-30","value":46767164},"#631":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2020-06-30","value":17589533},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"component-sum","value":29177631},"#632":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2020-09-30","value":46767164},"#633":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2020-09-30","value":18199448},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"component-sum","value":28567716},"#634":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2020-12-31","value":46767164},"#635":{"kind":"filed","concept":"TreasuryStockShares","filing":6,"unit":"shares","end":"2020-12-31","value":19518551},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"component-sum","value":27248613},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"component-sum","value":27248613},"#636":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2021-03-31","value":46767164},"#637":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2021-03-31","value":19842900},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"component-sum","value":26924264},"#638":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2021-06-30","value":46767164},"#639":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2021-06-30","value":20922124},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"component-sum","value":25845040},"#640":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2021-09-30","value":46767164},"#641":{"kind":"filed","concept":"TreasuryStockShares","filing":9,"unit":"shares","end":"2021-09-30","value":21133966},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"component-sum","value":25633198},"#642":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2021-12-31","value":46767164},"#643":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2021-12-31","value":21831904},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"component-sum","value":24935260},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"component-sum","value":24935260},"#644":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2022-03-31","value":46767164},"#645":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2022-03-31","value":22565573},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"component-sum","value":24201591},"#646":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2022-06-30","value":46767164},"#647":{"kind":"filed","concept":"TreasuryStockShares","filing":12,"unit":"shares","end":"2022-06-30","value":23415646},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#647","weight":-1}],"rule":"component-sum","value":23351518},"#648":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2022-09-30","value":46767164},"#649":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":13,"unit":"shares","end":"2022-09-30","value":24173162},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"component-sum","value":22594002},"#650":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2022-12-31","value":46767164},"#651":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":14,"unit":"shares","end":"2022-12-31","value":25017324},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"component-sum","value":21749840},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"component-sum","value":21749840},"#652":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2023-03-31","value":46767164},"#653":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2023-03-31","value":24983927},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"component-sum","value":21783237},"#654":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2023-06-30","value":46767164},"#655":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":16,"unit":"shares","end":"2023-06-30","value":25314150},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655","weight":-1}],"rule":"component-sum","value":21453014},"#656":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2023-09-30","value":46767164},"#657":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":17,"unit":"shares","end":"2023-09-30","value":25490133},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"component-sum","value":21277031},"#658":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2023-12-31","value":46767164},"#659":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":18,"unit":"shares","end":"2023-12-31","value":25929836},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"component-sum","value":20837328},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"component-sum","value":20837328},"#660":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2024-03-31","value":46767164},"#661":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2024-03-31","value":26049473},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"component-sum","value":20717691},"#662":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2024-06-30","value":46767164},"#663":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":20,"unit":"shares","end":"2024-06-30","value":26274959},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"component-sum","value":20492205},"#664":{"kind":"filed","concept":"CommonStockSharesIssued","filing":21,"unit":"shares","end":"2024-09-30","value":46767164},"#665":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":21,"unit":"shares","end":"2024-09-30","value":26518065},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"component-sum","value":20249099},"#666":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2024-12-31","value":46767164},"#667":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":22,"unit":"shares","end":"2024-12-31","value":26750846},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"component-sum","value":20016318},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"component-sum","value":20016318},"#668":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2025-03-31","value":46767164},"#669":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2025-03-31","value":27005520},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"component-sum","value":19761644},"#670":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2025-06-30","value":46767164},"#671":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2025-06-30","value":27474809},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"component-sum","value":19292355},"#672":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2025-09-30","value":46767164},"#673":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":25,"unit":"shares","end":"2025-09-30","value":28032717},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673","weight":-1}],"rule":"component-sum","value":18734447},"#674":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2025-12-31","value":46767164},"#675":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":27,"unit":"shares","end":"2025-12-31","value":28201581},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"component-sum","value":18565583},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"component-sum","value":18565583},"#676":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2026-03-31","value":46767164},"#677":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":26,"unit":"shares","end":"2026-03-31","value":28296479},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677","weight":-1}],"rule":"component-sum","value":18470685},"#678":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2026-06-30","value":46767164},"#679":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":27,"unit":"shares","end":"2026-06-30","value":28386817},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"component-sum","value":18380347},"#680":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":18607975000},"#681":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-363000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681","weight":-1}],"rule":"component-sum","value":18608338000},"#682":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":4946242000},"#683":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":33,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":89000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"component-sum","value":4946153000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":4776523000},"#684":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":18779975000},"#685":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-1005000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"component-sum","value":18780980000},"#686":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4323273000},"#687":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"component-sum","value":4323265000},"#688":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4728827000},"#689":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":8000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":4728827000},"#691":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":4629835000},"#692":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":5972000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"component-sum","value":4623863000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":4085284000},"#693":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":17552641000},"#694":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5995000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"component-sum","value":17546646000},"#695":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4141084000},"#696":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":170000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"component-sum","value":4140914000},"#697":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4640716000},"#698":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":170000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#699","weight":-1}],"rule":"component-sum","value":4640716000},"#700":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":4523116000},"#701":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":0},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"component-sum","value":4523116000},"#702":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":16620626000},"#703":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13206799000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":3413827000},"#705":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":194000},"#706":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":170000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":24000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#707","weight":-1}],"rule":"component-sum","value":3413803000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#705","weight":-1}],"rule":"component-sum","value":16620432000},"#708":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2878748000},"#709":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"component-sum","value":2878744000},"#710":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3415999000},"#711":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":41,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-23000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"component-sum","value":3416022000},"#712":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3276115000},"#713":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-4072000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"component-sum","value":3280187000},"#714":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12444647000},"#715":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9570862000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":2873785000},"#717":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-4658000},"#718":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-4091000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":-567000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#719","weight":-1}],"rule":"component-sum","value":2874352000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#717","weight":-1}],"rule":"component-sum","value":12449305000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":2431145000},"#720":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2921299000},"#721":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-490000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"component-sum","value":2921789000},"#722":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2963457000},"#723":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-335000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"component-sum","value":2963792000},"#724":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11294700000},"#725":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8315863000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":2978837000},"#727":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":88200000},"#728":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":88640000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":-440000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#729","weight":-1}],"rule":"component-sum","value":2979277000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#727","weight":-1}],"rule":"component-sum","value":11206500000},"#730":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2996700000},"#731":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-3500000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"component-sum","value":3000200000},"#732":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3109900000},"#733":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":100000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"component-sum","value":3109800000},"#734":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3118391000},"#735":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":48,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":0},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"component-sum","value":3118391000},"#736":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12539400000},"#737":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":9225022000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":3314378000},"#739":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-3900000},"#740":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-3400000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":-500000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#741","weight":-1}],"rule":"component-sum","value":3314878000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#739","weight":-1}],"rule":"component-sum","value":12543300000},"#742":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3231500000},"#743":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":300000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"component-sum","value":3231200000},"#744":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3749800000},"#745":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":50,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-500000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"component-sum","value":3750300000},"#746":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14087100000},"#747":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-1100000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"component-sum","value":14088200000},"#748":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13766300000},"#749":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":100000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"component-sum","value":13766200000},"#750":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":10706600000},"#751":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1300000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"component-sum","value":10705300000},"#752":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3442700000},"#753":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":200000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"component-sum","value":3442500000},"#754":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4265700000},"#755":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-100000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"component-sum","value":4265800000},"#756":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4442400000},"#757":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":300000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#757","weight":-1}],"rule":"component-sum","value":4442100000},"#758":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16758000000},"#759":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":12150800000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":4607200000},"#761":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1500000},"#762":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":400000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":1100000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#763","weight":-1}],"rule":"component-sum","value":4606100000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#761","weight":-1}],"rule":"component-sum","value":16756500000},"#764":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4897700000},"#765":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":0},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#765","weight":-1}],"rule":"component-sum","value":4897700000},"#766":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6506300000},"#767":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1900000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#767","weight":-1}],"rule":"component-sum","value":6504400000},"#768":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5883100000},"#769":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":300000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#769","weight":-1}],"rule":"component-sum","value":5882800000},"#770":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22479800000},"#771":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":17287100000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":5192700000},"#773":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2100000},"#774":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2200000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":-100000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#775","weight":-1}],"rule":"component-sum","value":5192800000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#773","weight":-1}],"rule":"component-sum","value":22477700000},"#776":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4914200000},"#777":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-200000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#777","weight":-1}],"rule":"component-sum","value":4914400000},"#778":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5386800000},"#779":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":100000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#779","weight":-1}],"rule":"component-sum","value":5386700000},"#780":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5550100000},"#781":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-500000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#781","weight":-1}],"rule":"component-sum","value":5550600000},"#782":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":20702600000},"#783":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":15851100000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":4851500000},"#785":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-800000},"#786":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-600000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":-200000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#787","weight":-1}],"rule":"component-sum","value":4851700000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#785","weight":-1}],"rule":"component-sum","value":20703400000},"#788":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4738900000},"#789":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":400000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#789","weight":-1}],"rule":"component-sum","value":4738500000},"#790":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5233200000},"#791":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-1400000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#791","weight":-1}],"rule":"component-sum","value":5234600000},"#792":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5016500000},"#793":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-400000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793","weight":-1}],"rule":"component-sum","value":5016900000},"#794":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19496900000},"#795":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14988600000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":4508300000},"#797":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-4500000},"#798":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1400000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":-3100000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#799","weight":-1}],"rule":"component-sum","value":4511400000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#797","weight":-1}],"rule":"component-sum","value":19501400000},"#800":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4437100000},"#801":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-300000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#801","weight":-1}],"rule":"component-sum","value":4437400000},"#802":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4785800000},"#803":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#803","weight":-1}],"rule":"component-sum","value":4785800000},"#804":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4908300000},"#805":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":100000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#805","weight":-1}],"rule":"component-sum","value":4908200000},"#806":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18662700000},"#807":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":14131200000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":4531500000},"#809":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-2800000},"#810":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-200000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":-2600000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#811","weight":-1}],"rule":"component-sum","value":4534100000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#809","weight":-1}],"rule":"component-sum","value":18665500000},"#812":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4614400000},"#813":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":300000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#813","weight":-1}],"rule":"component-sum","value":4614100000},"#814":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6501900000},"#815":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":700000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815","weight":-1}],"rule":"component-sum","value":6501200000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":75300000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-262100000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":82.97064150552843},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.3472478567609056},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.9103720697566107},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0019317475124379},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":516418000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":391800000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-111800000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-65900000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":84.09787971729564},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.020002667022269636},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.10001333511134819},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.872694574706882},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":651116000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-400000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":18000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-68300000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":84.18348281016442},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.154583956153463},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.7283258594917787},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.382355025277268},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":686944000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":101700000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":58600000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-67300000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":84.30550319809659},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.646139109476872},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.0980749621481323},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.1846694197021044},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":715694000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":121400000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":60500000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-56800000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":85.2480248557479},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.9144843911821277},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.695812990087291},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1516969810613162},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":710800000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":64100000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":25300000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-258300000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":84.4744203452201},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.2086913133644144},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.9124319772971792},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1516969810613162},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":710800000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":286800000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":58700000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-48700000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":85.32149682510325},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.8494544109487703},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.2113926391714445},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.044547470268091},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":732200000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":60300000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":5300000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-53600000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":86.58135283363802},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.144162966832071},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.352833638025594},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.975099963649582},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":800000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":82500000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":14400000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":3718000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-60700000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.8479408658922916},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.1879619852164731},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.0009245562130178},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":792400000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":70200000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":116000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":3388700000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-41300000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.227004026615644},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.2132107262186937},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1924283622673082},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":678800000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":113800000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":194400000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-204300000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.2634704690556924},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.4871648483245026},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1924283622673082},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":678800000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":326800000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":17600000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":3097800000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-30500000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.5968425105891413},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.17006802721088435},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.1492593287080441},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":678900000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":19500000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":20700000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":3744700000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-56100000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.4656351962951268},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":0.8604357436059362},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.1338977194194886},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":676300000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":56500000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":59600000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":3536900000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-67100000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.299978127734033},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.8919510061242346},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.28632230605533},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":740000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":106600000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":10600000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":3386700000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-51100000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.124154673140281},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.3756430264146582},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.4075247524752474},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":757800000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":74700000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":108500000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-204800000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.9131289812320977},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.1029883288444273},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.4075247524752474},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":757800000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":257300000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":67100000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":3054000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-46600000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.107008289374528},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.80394373273047},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.316007861978598},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":838300000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":130600000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":209100000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":2144100000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-59100000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.896621280887544},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.097831568330812},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.5176088134368793},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":622900000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":236000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":22200000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2738700000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-63700000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.5329341317365266},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.3564635435012327},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4476042072458122},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":696900000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":100500000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":34600000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2768500000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-61300000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.229752874969415},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.1321961620469083},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.1771794389003953},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":838800000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":93200000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":333000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-230700000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.9625808971707075},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.4276430847900006},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.1771794389003953},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":838800000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":560300000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":176200000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-53600000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.6745073647903648},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.563427666732634},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.1754074074074075},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1505900000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":94600000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":17800000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-83200000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.268402154398563},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.8904847396768405},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.0980758184951178},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1643600000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":190400000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":181400000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-74800000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.441005129988697},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.26067298495783},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.1498122131033524},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1512800000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":158200000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":87300000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-63100000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.375288441367737},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.282357877071534},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.1369761587442617},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1558700000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":161100000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":462700000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-274700000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.479162466518822},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.2862244751015237},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.1369761587442617},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1558700000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":604300000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":275200000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-64000000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.311894341981869},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":2.9774929665520475},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.0832540437678402},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1456100000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":220000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":96400000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-80900000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.876335584553771},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.7088536509672365},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.0347132637504397},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1570000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":261500000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":176800000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-78200000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.034949230794066},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.5433515747332396},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0101919258769028},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1616500000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":312500000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":141000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-82200000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.233140152432775},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.1933175558578535},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.8508546007960665},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1746400000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":175100000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":689400000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-305300000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.1303244462831765},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.8699869061379077},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.8508546007960665},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1746400000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":969100000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":77000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-72700000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.206491767115733},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":2.0936736784054206},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.9213730569948186},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1702000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":163900000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":98700000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-72500000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.5574891681884915},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.377627385684105},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.9360971421562615},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1709300000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":200700000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":110600000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-79400000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.265337449766295},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.892426568240225},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0158365570599612},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1676600000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":248000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":162100000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-111000000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.284953342934364},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.9592219219159976},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.9469523373052245},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1681900000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":220300000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":448400000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-335600000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.8366141183683706},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.586230921437662},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.9469523373052245},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1681900000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":832900000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":59800000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-76200000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.1718933872865787},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.3625947106550778},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.8677517802644964},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1741700000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":106800000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":142800000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-118000000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.9822440706568596},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.6560522405855056},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.8448542289069744},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1717200000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":218100000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":65200000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-136900000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.23021857401928},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.848143552543667},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.8023986958546809},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1783200000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":223100000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":121700000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-127000000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.224694293478261},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.0252207880434785},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.789218271969617},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1801400000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":200700000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":389500000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-458100000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.6696749208419157},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.482180169232821},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.789218271969617},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1801400000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":748700000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":40700000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-87800000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.9445794846864366},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.1755866884695276},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.8033191298497421},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1940400000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":87300000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":137100000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-118000000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.37962037962038},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.909090909090909},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.7954103063210737},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2027100000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":220300000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":67700000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-117100000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.949119373776908},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.5420743639921723},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.8118485428632206},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2196800000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":202500000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":128800000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-116700000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.416476937347163},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.991398937515811},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.8048649230438059},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2153700000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":210000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":374300000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-439600000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.706665290961618},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.4277754849360296},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.8048649230438059},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2153700000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":720100000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":221700000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-98300000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.257879775071069},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.8282115659950615},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.8297771004000762},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2037900000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":205200000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":123300000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-111700000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.479804880915649},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.0722440163970557},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.9249334679269524},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2010700000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":306900000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":88554000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-99819000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":90.21171384691627},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.6451051671485755},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.7126502493549416},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":311221000},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-0.27479066144492287},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.3468972533062056},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":90.3698894687102},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.4056991412252948},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.22599334346879238},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":23466000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":115785000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-27683000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":90.4675528873642},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.464204034958752},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.3900187862452013},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.1199780899266802},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-56203000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":33933000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":134275000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-103152000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":90.23913999444532},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.2154253528476087},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":0.4395761620616232},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.1199780899266802},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-56203000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":230324000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":23966000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-67473000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":89.54367326017567},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.8089047319493954},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.5148994664616389},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":39027000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":65677000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-27636000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":89.86334986133289},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.4085637448525086},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.6303891083284312},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":109316000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":158718000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-26486000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":89.53887927304197},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.234703591518823},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":0.902206836867157},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.2165727352793652},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":379998000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":65998000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-54966000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-41708000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":88.82066516919063},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.3287925995700796},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.2607057459604376},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.2960949029186142},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":260640000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":54269000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":193395000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-163303000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":89.45985481934207},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.4676030719743556},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.3193664045874722},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.2960949029186142},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":260640000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":268703000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":89098000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-23739000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":89.49187219049934},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.5649374316607946},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.23326448791155385},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.2616281955364053},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":177371000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":21695000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-3589000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-29315000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":89.92503035855046},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.497560663840303},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.5594708025309445},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.198322472837346},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":231775000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":104427000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":46586000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-31301000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":89.5309782373556},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.1523168779474755},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.3563795266733008},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.312826919345706},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":199161000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":99612000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":38148000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-50984000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":86.76364659538548},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.9441193021947103},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.7687113111986497},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.6721046770601335},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":161087000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":150212000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":170243000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-135339000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":89.05139251621952},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.1511109080682496},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.4356693689290494},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.6721046770601335},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":161087000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":375992000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":2796000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-31622000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":84.5738008011778},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.4385592494949841},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.7840586160851851},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.5137552577155955},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":202458000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":49229000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-12875000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-56273000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":85.91291810841983},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.4990484429065742},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.7554786620530565},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.1207494486544203},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":368934000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":47129000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":7400000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-63626000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":85.06430155210643},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.1453658536585367},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.788617886178862},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.0633004994485624},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":424609000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":102482000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":13292000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-53704000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":82.85192268287686},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.6976640939826513},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.2778498736425106},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.1105681482161247},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":456682000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":52991000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":10613000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-205225000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":84.67312381652977},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.9694299208049886},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.3885683359645578},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.1105681482161247},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":456682000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":251820000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":29631000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-47283000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":80.89378789704051},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.375416616471911},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.449383608400594},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.226315013260743},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":492360000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":148688000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":22402000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-69286000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":83.47192095282455},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.793698848892142},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.5403553130614147},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.255178331215698},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":424428000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":84310000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-41116000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-82342000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":83.4598875998291},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.5946034771748776},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.4953823906398922},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.2652599145118937},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":472690000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":81982000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":64383000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-63189000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":83.68293082007985},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.5054322926893122},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.4333398782642843},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0019317475124379},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":516418000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":76720000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.649440256671209},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.727163621816242},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.5605381165919282},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.8107097611469887},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.7902056517236278},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.1972463474342382},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.8093828987115468},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.13841734134238703},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.3801478352692714},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.3126766998886255},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.3534871091492664},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.5647542035682198},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":0.5446795074202715},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.6294838145231847},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.30634067394948267},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.7730893648554288},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.106882692790756},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.787191124558749},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0.7819654808030997},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.2094096263413612},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.9562422875811194},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.981482005032372},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":0.3994614003590664},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.9431353795322144},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.8313404657016992},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.6652458166527464},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.376680212566427},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.4246235240220493},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.854052657917252},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.6275087117753384},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.9403610835064256},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.51658394390609},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.76710710065528},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.9075872298590868},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.1979324902838884},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.0827333785428297},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.2345933893511158},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.619366436157529},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.2446310966879832},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.5836447010869565},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.9239983600322066},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.8993680116674769},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.7392607392607395},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.3248532289628179},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.715237372459735},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.930973999174577},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.600253148797543},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.811610173226958},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.4680637929182689},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.364310218083803},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":0.7063001287672847},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.558374688380979},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.3798848642743087},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.4339679792297706},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-1.327584957611767},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.0856299575599775},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.1649374316607948},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-0.07646093866507594},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.007787825033531},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.0733821046707936},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.0022539720030845},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.09573047557092478},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.3712514417531719},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.21877309682187732},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.453930742435626},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.08357080497670324},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.189856643777858},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":0.7452924346263889},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-1.3512998323857102},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.1069114470842334},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":490400000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":26600000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":129200000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":150400000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":97500000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":403700000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":92100000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":115500000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":104400000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":148800000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":460800000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":59200000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":93000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":144200000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":113100000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":409500000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":170000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":275500000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":141100000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":134700000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":721300000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":145600000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":243700000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":211400000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":216200000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":816900000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":275400000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":316200000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":366900000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":231000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1189500000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":220300000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":258500000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":305500000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":277300000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1061600000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":165500000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":277400000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":285900000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":267900000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":996700000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":155500000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":286300000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":272400000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":282700000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":996900000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":277300000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":379100000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":376100000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":42785000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":45432000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":298623000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":57098000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":127852000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":84126000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":73588000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":342756000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":41356000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":124112000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":119210000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":170411000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":455079000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":70332000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":68344000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":124177000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":75546000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":338388000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":172174000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":107995000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":107558000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":102573000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1367218000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#816"}],"scale":100,"value":49.0205658497767},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1360316000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#817"}],"scale":100,"value":50.533552498096036},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1564644000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#818"}],"scale":100,"value":56.501287193764206},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1549794000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#819"}],"scale":100,"value":57.084618988071966},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1619200000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#820"}],"scale":100,"value":54.39723320158103},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1619200000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#821"}],"scale":100,"value":54.39723320158103},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1581600000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#822"}],"scale":100,"value":55.40591805766313},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1558200000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#823"}],"scale":100,"value":55.95558978308305},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1596700000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#824"}],"scale":100,"value":54.34959604183629},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1670600000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#825"}],"scale":100,"value":51.676044534897635},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1670600000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#826"}],"scale":100,"value":51.676044534897635},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1657100000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#827"}],"scale":100,"value":51.855651439261365},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1671200000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#828"}],"scale":100,"value":51.154858784107226},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1766700000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#829"}],"scale":100,"value":55.90649233033339},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1841100000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#830"}],"scale":100,"value":56.38476997447178},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1841100000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#831"}],"scale":100,"value":56.38476997447178},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1785400000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#832"}],"scale":100,"value":58.17183824353086},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1944500000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#833"}],"scale":100,"value":52.78992028799178},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1910100000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#834"}],"scale":100,"value":53.107167164022826},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1786500000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#835"}],"scale":100,"value":56.109711726840196},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1786500000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#836"}],"scale":100,"value":56.109711726840196},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2590600000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#837"}],"scale":100,"value":69.86798425075273},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2566500000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#838"}],"scale":100,"value":70.46951100720827},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2638900000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#839"}],"scale":100,"value":68.74455265451513},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2622300000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#840"}],"scale":100,"value":69.21786218205392},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2622300000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#841"}],"scale":100,"value":69.21786218205392},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2603800000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#842"}],"scale":100,"value":69.60211997849296},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2573100000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#843"}],"scale":100,"value":70.35871128211107},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2575200000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#844"}],"scale":100,"value":70.2547374961168},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2447600000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#845"}],"scale":100,"value":73.82333714659258},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2447600000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#846"}],"scale":100,"value":73.82333714659258},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2520900000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#847"}],"scale":100,"value":71.56571065889167},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2553000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#848"}],"scale":100,"value":70.59146102624364},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2645500000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#849"}],"scale":100,"value":68.0929880929881},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2628600000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#850"}],"scale":100,"value":68.46610362930838},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2628600000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#851"}],"scale":100,"value":68.46610362930838},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2580000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#852"}],"scale":100,"value":69.70542635658916},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2608300000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#853"}],"scale":100,"value":68.89544914312003},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2665800000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#854"}],"scale":100,"value":68.86112986720684},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2688500000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#855"}],"scale":100,"value":68.75209224474614},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2688500000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#856"}],"scale":100,"value":68.75209224474614},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2709400000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#857"}],"scale":100,"value":73.44061415811619},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2727300000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#858"}],"scale":100,"value":76.30990356763098},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2785600000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#859"}],"scale":100,"value":80.39919586444572},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2806100000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#860"}],"scale":100,"value":77.7805495171234},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2806100000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#861"}],"scale":100,"value":77.7805495171234},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2815200000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#862"}],"scale":100,"value":76.60201761864165},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2968800000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#863"}],"scale":100,"value":73.63581244947454},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1105621000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#864"}],"scale":100,"value":0.10582288143948061},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1105621000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#865"}],"scale":100,"value":0.10582288143948061},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1205965000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#866"}],"scale":100,"value":53.27658762899421},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1211717000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#867"}],"scale":100,"value":45.83421706553593},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1211717000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#868"}],"scale":100,"value":45.83421706553593},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1214975000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#869"}],"scale":100,"value":45.00462972489146},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1185500000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#870"}],"scale":100,"value":41.50248840151834},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1250767000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#871"}],"scale":100,"value":39.35401237800485},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1346955000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#872"}],"scale":100,"value":36.24842700758377},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1346955000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#873"}],"scale":100,"value":36.24842700758377},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1330086000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#874"}],"scale":100,"value":36.75611952911316},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1208720000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#875"}],"scale":100,"value":40.4893606459726},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1213351000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#876"}],"scale":100,"value":40.376692317392084},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1282582000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#877"}],"scale":100,"value":38.23396866633089},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1282582000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#878"}],"scale":100,"value":38.23396866633089},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1413675000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#879"}],"scale":100,"value":48.67179514386263},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1436550000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#880"}],"scale":100,"value":47.24082002018725},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1438569000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#881"}],"scale":100,"value":47.22623662820483},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1367218000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#882"}],"scale":100,"value":49.0205658497767},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1987470500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#883"}],"scale":100,"value":11.144819508012823},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":132600000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2011635500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":6.591651419951576},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":141800000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2153516000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":6.584580750735077},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":164200000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2168168000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":7.573213883794983},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":245300000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2209850000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":11.100300925402177},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2209850000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#892"}],"scale":100,"value":11.100300925402177},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":287600000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2127618000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":13.517464131249124},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":283900000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2257993000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":12.573112494148564},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":261000000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2302553500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":11.335241504703365},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":213600000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2345900000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":9.105247453003113},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2345900000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#901"}],"scale":100,"value":9.105247453003113},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":179600000},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2378450000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#903"}],"scale":100,"value":7.551136244192646},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":160500000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2432050000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":6.599370901091671},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":184700000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2471150000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":7.474252878214596},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":154800000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2524000000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":6.133122028526149},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2524000000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#910"}],"scale":100,"value":6.133122028526149},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":238800000},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2543900000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#912"}],"scale":100,"value":9.387161445025354},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":375000000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2716000000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":13.807069219440354},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":372700000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2702450000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":13.791189476216026},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":386100000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2686450000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":14.372126784418098},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2686450000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#919"}],"scale":100,"value":14.372126784418098},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":352100000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3282000000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":10.728214503351614},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":312000000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3423400000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":9.113746567739673},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":349100000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3441250000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":10.144569560479477},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":396900000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3366950000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":11.78811684165194},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3366950000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#928"}],"scale":100,"value":11.78811684165194},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":494000000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4093400000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":12.06820735818635},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":548500000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4101950000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":13.371689074708371},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":664000000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":4114700000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":16.13726395605998},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":672900000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":4085700000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":16.469638005727294},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":4085700000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#937"}],"scale":100,"value":16.469638005727294},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":626800000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":4162700000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":15.057534773103995},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":576300000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":4211300000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":13.684610452829293},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":524500000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":4220200000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":12.42832093265722},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":556800000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":4231650000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":13.15798801885789},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":4231650000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#946"}],"scale":100,"value":13.15798801885789},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":516500000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":4213100000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":12.259381453086801},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":528500000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":4317350000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":12.24130543041449},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":510000000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":4353850000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":11.713770570874054},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":502500000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":4440850000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":11.315401330826305},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":4440850000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#955"}],"scale":100,"value":11.315401330826305},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":489700000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":4404750000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":11.117543560928542},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":490500000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":4526050000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":10.837264281216513},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":471200000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":4539500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":10.37999779711422},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":470600000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":4633700000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":10.156030817705073},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":4633700000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#964"}],"scale":100,"value":10.156030817705073},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":553700000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":4684450000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":11.819957519025714},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":617200000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":4853600000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":12.716334267347948},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"totalAssets@FY2011"}],"scale":100,"value":18.152553833846035},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":83600000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1897693000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":4.4053490211535795},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1897693000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#971"}],"scale":100,"value":4.403662763155052},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":160500000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"totalAssets@2013Q3"}],"scale":100,"value":8.573676729118288},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":235000000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1949483500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":12.054474941696096},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1949483500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#975"}],"scale":100,"value":12.056167697751738},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":222500000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"totalAssets@2014Q1"}],"scale":100,"value":11.778937142826893},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":218100000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"totalAssets@2014Q2"}],"scale":100,"value":11.41983469776185},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":239100000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1884179500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":12.689873762027451},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":243900000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1918950500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#981"}],"scale":100,"value":12.71007251098973},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1918950500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#982"}],"scale":100,"value":12.708144373708441},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":257200000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1906116000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":13.493407536582245},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":210200000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1875934500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":11.205082053771068},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":208000000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1831421500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":11.357298142453825},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":176300000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1917789000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":9.192877840054354},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1917789000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#991"}],"scale":100,"value":9.194963575242115},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":239300000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1971901000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":12.135497674578998},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":259400000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1962940000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":13.214871570195728},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":244400000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1911661000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":12.784693520451587},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":221500000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1987470500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":11.144819508012823},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":744600000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1000"}],"scale":100,"value":29.747515444533978},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":699257000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#1001"}],"scale":100,"value":18.96298499693246},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":719256000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#1002"}],"scale":100,"value":19.71481642141324},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":712143500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#1003"}],"scale":100,"value":23.05715070066637},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":717700000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1004"}],"scale":100,"value":34.17862616692211},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":717700000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1005"}],"scale":100,"value":34.17862616692211},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":689100000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#1006"}],"scale":100,"value":41.735597155710344},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":683450000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#1007"}],"scale":100,"value":41.53924939644451},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":697000000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#1008"}],"scale":100,"value":37.44619799139168},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":772850000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1009"}],"scale":100,"value":27.63796338228634},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":772850000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1010"}],"scale":100,"value":27.63796338228634},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":751550000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#1011"}],"scale":100,"value":23.897278956822568},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":751300000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1012"}],"scale":100,"value":21.362970850525755},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":753950000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1013"}],"scale":100,"value":24.49764573247563},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":805150000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1014"}],"scale":100,"value":19.22623113705521},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":805150000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1015"}],"scale":100,"value":19.22623113705521},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":772300000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#1016"}],"scale":100,"value":30.920626699469118},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":867150000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1017"}],"scale":100,"value":43.245113302196856},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":837350000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1018"}],"scale":100,"value":44.5094643816803},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":793550000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1019"}],"scale":100,"value":48.654779156952934},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":793550000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1020"}],"scale":100,"value":48.654779156952934},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":763700000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1021"}],"scale":100,"value":46.104491292392304},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":837950000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1022"}],"scale":100,"value":37.2337251625992},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":860250000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1023"}],"scale":100,"value":40.581226387678},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":795650000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1024"}],"scale":100,"value":49.88374285175642},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":795650000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1025"}],"scale":100,"value":49.88374285175642},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":786050000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1026"}],"scale":100,"value":62.845874944341965},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":760300000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1027"}],"scale":100,"value":72.14257529922399},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":795400000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1028"}],"scale":100,"value":83.48001005783253},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":723950000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1029"}],"scale":100,"value":92.94840803922922},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":723950000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1030"}],"scale":100,"value":92.94840803922922},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":754150000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1031"}],"scale":100,"value":83.113438971027},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":756750000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1032"}],"scale":100,"value":76.15460852329039},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":805050000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1033"}],"scale":100,"value":65.15123284268059},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":734800000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1034"}],"scale":100,"value":75.77572128470332},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":734800000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1035"}],"scale":100,"value":75.77572128470332},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":749200000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1036"}],"scale":100,"value":68.94020288307529},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":781050000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1037"}],"scale":100,"value":67.66532232251457},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":837100000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1038"}],"scale":100,"value":60.924620714371045},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":834500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1039"}],"scale":100,"value":60.21569802276813},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":834500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1040"}],"scale":100,"value":60.21569802276813},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":750600000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1041"}],"scale":100,"value":65.24114042099653},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":728700000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1042"}],"scale":100,"value":67.31165088513792},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":688050000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1043"}],"scale":100,"value":68.48339510210015},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":731800000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1044"}],"scale":100,"value":64.30718775621754},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":731800000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1045"}],"scale":100,"value":64.30718775621754},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":689150000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1046"}],"scale":100,"value":80.3453529710513},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":714400000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1047"}],"scale":100,"value":86.39417693169092},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1463548500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1048"}],"scale":100,"value":22.13934147040566},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1111699000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1049"}],"scale":100,"value":7.520021156805933},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1111699000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1050"}],"scale":100,"value":7.517142679808113},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":118400000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"equity@2013Q1"}],"scale":100,"value":10.562507025316117},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":129800000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"equity@2013Q2"}],"scale":100,"value":11.6008866008866},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"equity@2013Q3"}],"scale":100,"value":28.484314992155724},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":880393500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1053"}],"scale":100,"value":26.692609611497588},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":880393500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1054"}],"scale":100,"value":26.696357935400478},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":894563000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1055"}],"scale":100,"value":24.872479635307965},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":906184000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1056"}],"scale":100,"value":24.06795970796218},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":661004000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1057"}],"scale":100,"value":36.172247066583566},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":757520500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#1058"}],"scale":100,"value":32.19714846000868},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":757520500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1059"}],"scale":100,"value":32.19226410374373},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":754689000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1060"}],"scale":100,"value":34.080263525770214},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":706402500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1061"}],"scale":100,"value":29.756406581233787},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":740990000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1062"}],"scale":100,"value":28.07055425849202},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":825452500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1063"}],"scale":100,"value":21.35798243993446},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":825452500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1064"}],"scale":100,"value":21.362828266920264},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":783406000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1065"}],"scale":100,"value":30.54610253176514},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":738614500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1066"}],"scale":100,"value":35.119808777109036},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":741313500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1067"}],"scale":100,"value":32.96850792545934},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":744600000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1068"}],"scale":100,"value":29.747515444533978},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-1104811000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-8.699702686998634},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":509300000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":20.451351242822156},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":205400000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":6.83345531971522},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":193600000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":6.362769908305133},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":323700000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":10.59297074415866},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1232000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":10.62563607196454},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":244600000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":8.154420589411915},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":617800000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":19.238913801694068},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":551700000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":17.0472453110033},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":122200000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":3.615919514721111},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":1536300000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.977453105265612},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-127800000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-3.9393378953208824},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-28600000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-0.7469313136589162},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-130400000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-3.4424498416050664},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-41500000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-1.1851386469429182},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-328300000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-2.2857500922515595},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":68400000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":2.1948402002310408},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-1420800000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-37.3855383643827},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-818600000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-22.380796150481185},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-599300000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-17.319808103577827},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-2770300000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-19.73907343280179},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":352300000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":11.061919115800055},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":2076400000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":87.25836275004201},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1761400000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":62.04297287777387},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1906100000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":66.62588695864937},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":6096200000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":54.11965235300906},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1581300000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":44.70611517910152},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":2310700000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":51.855924596050265},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":1594300000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":34.65568211459873},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":599300000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":12.57184812250891},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":6085600000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":35.05428991100488},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-41200000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-0.8049390434510806},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1181300000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-17.457549470199652},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-396800000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-6.405475648538261},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-297400000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-5.541993552354507},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-1916700000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-8.174920349226522},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-233500000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-4.598991570156774},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-133700000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-2.393740824291901},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-559400000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-9.64832094378999},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-358500000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-7.072540393379234},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-1285100000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-5.969046977621295},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-318300000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-6.571422672750171},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-446700000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-8.193774418988575},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-128500000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-2.4529922687792305},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":33200000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":0.7048233695652106},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-860300000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-4.2495912429671545},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":293900000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.4944535289698235},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":1801100000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":35.98601398601397},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":91824000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":0.4853478072241568},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-329600000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-7.1315749615942226},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-155400000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-3.161749745676501},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-245400000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-5.041706044294692},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-756900000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-15.455770644449885},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-1196959000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-6.296125830044019},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-176600000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-4.114536008014724},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-65700000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-1.3803680981595123},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":600000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":0.012981393336208846},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-586300000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-14.160809603168856},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-828067000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-4.648384612150358},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-1194800000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-29.031709391325478},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-1225900000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-26.116875093206072},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-1240100000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-26.82689395578246},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-625800000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-17.608328643781658},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-4286603000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-25.236073630929546},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-430400000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-14.736193378299722},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-462200000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-13.3275663206459},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-339800000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-10.045824094604583},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":127600000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":4.3576258452291405},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":1784983000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2010-12-31","value":1808150000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":1118947000}},"quality":[{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.9301e+10 but the year reports 1.9011e+10 (1.50% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2012Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.0104e+9 ≠ liabilities + mezzanine + equity 1.9925e+9 (0.89% apart)."},{"metric":"totalAssets","periodKey":"FY2012","rule":"accounting-identity","severity":"warning","message":"Assets 2.0104e+9 ≠ liabilities + mezzanine + equity 1.9925e+9 (0.89% apart)."}]}