{"schemaVersion":2,"ticker":"NOW","company":{"ticker":"NOW","name":"ServiceNow, Inc.","exchange":"NYSE","cik":1373715,"sic":"7372","sicDescription":"Services-Prepackaged Software","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:46.236Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[243712000,424650000,682563000,1005480000,1390985000,1918494000,2608816000,3460000000,4519000000,5896000000,7245000000,8971000000,10984000000,13278000000],"costOfRevenue":[104009000,155259000,248776000,329413000,398995000,499862000,622658000,796000000,987000000,1353000000,1573000000,1921000000,2287000000,2983000000],"grossProfit":[139703000,269391000,433787000,676067000,991990000,1418632000,1986158000,2664000000,3532000000,4543000000,5672000000,7050000000,8697000000,10295000000],"operatingExpenses":[177287000,335658000,585622000,842432000,1374158000,1483028000,2028584000,2622000000,3333000000,4286000000,5317000000,6288000000,7333000000,8471000000],"operatingIncome":[-37584000,-66267000,-151835000,-166365000,-382168000,-64396000,-42426000,42000000,199000000,257000000,355000000,762000000,1364000000,1824000000],"pretaxIncome":[-35980000,-71197000,-175540000,-193012000,-410419000,-113406000,-39024000,67000000,150000000,249000000,399000000,1008000000,1738000000,2261000000],"interestExpense":[null,3498000,29059000,31097000,33278000,53394000,52733000,33000000,33000000,28000000,27000000,null,null,null],"netIncome":[-37348000,-73708000,-179387000,-198426000,-414249000,-116846000,-26704000,626698000,119000000,230000000,325000000,1731000000,1425000000,1748000000],"dilutedEps":[-0.10200000000000001,-0.10800000000000001,-0.246,-0.254,-0.504,-0.136,-0.03,0.6360000000000001,0.118,0.22599999999999998,0.32000000000000006,1.68,1.37,1.67],"cash":[118989000,366303000,252455000,412305000,401238000,726495000,566204000,776000000,1677000000,1728000000,1470000000,1897000000,2304000000,3726000000],"currentAssets":[422089000,797749000,906986000,1085635000,1342535000,2421951000,2344693000,2826901000,4522000000,5220000000,6654000000,7777000000,9187000000,10471000000],"totalAssets":[478114000,1168476000,1424752000,1807052000,2033767000,3550245000,3879140000,6022430000,8715000000,10798000000,13299000000,17387000000,20383000000,26038000000],"currentLiabilities":[211627000,328088000,506997000,731636000,1071498000,2039479000,2012573000,2752785000,3737000000,4949000000,6005000000,7365000000,8358000000,10443000000],"totalLiabilities":[234709000,774217000,996077000,1240238000,1646806000,2771501000,2767941000,3894489000,5881000000,7103000000,8267000000,9759000000,10774000000,13074000000],"totalDebt":[null,null,null,null,null,null,null,694981000,1640000000,null,null,null,null,1491000000],"equity":[243405000,394259000,428675000,566814000,541093000,778744000,1110000000,2127000000,2834000000,3695000000,5032000000,7628000000,9609000000,12964000000],"temporaryEquity":[0,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[48766000,81746000,140937000,317754000,159081000,642940000,811089000,1236000000,1786000000,2191000000,2723000000,3398000000,4267000000,5444000000],"capex":[42066000,55321000,54379000,89231000,124312000,157180000,248862000,338000000,432000000,399000000,550000000,697000000,892000000,911000000],"depreciationAndAmortization":[13506000,24152000,42059000,60356000,83082000,113875000,149604000,252000000,336000000,472000000,433000000,562000000,564000000,738000000],"dilutedShares":[369543155,677079045,726777715,778533215,822669115,855880000,889230000,986115000,1012390000,1015835000,1017675000,1027953000,1042113000,1046691000],"sharesOutstanding":[631838500,701773025,747545460,803928820,837153865,871379320,900875000,947305000,979225000,998040000,1014410000,1023620000,1032437000,1047278000],"totalCosts":[281296000,490917000,834398000,1171845000,1773153000,1982890000,2651242000,3418000000,4320000000,5639000000,6890000000,8209000000,9620000000,11454000000],"freeCashFlow":[6700000,26425000,86558000,228523000,34769000,485760000,562227000,898000000,1354000000,1792000000,2173000000,2701000000,3375000000,4533000000],"capexOutflow":[-42066000,-55321000,-54379000,-89231000,-124312000,-157180000,-248862000,-338000000,-432000000,-399000000,-550000000,-697000000,-892000000,-911000000],"grossMargin":[57.32298778886554,63.43836100317909,63.55266839837495,67.23823447507658,71.31565042038555,73.94508400860258,76.13254441861748,76.99421965317919,78.15888470900641,77.05223880597015,78.28847481021394,78.58655668264407,79.1788055353241,77.534267208917],"operatingMargin":[-15.421481092436975,-15.605086541858002,-22.244833077679278,-16.545828857858933,-27.47463128646247,-3.3565911595240854,-1.6262549754371332,1.2138728323699421,4.403629121487055,4.358887381275442,4.899930986887509,8.494036339315572,12.418062636562272,13.737008585630367],"netMargin":[-15.324645483193278,-17.35735311432945,-26.281383549943378,-19.734455185583005,-29.780982541148898,-6.090506407630151,-1.0236061109714139,18.112658959537573,2.6333259570701486,3.900949796472185,4.485852311939269,19.295507747185376,12.973415877640203,13.164633227895767],"currentRatio":[1.9944950313523322,2.4315092292311817,1.7889376071258805,1.4838457921698769,1.25295147541106,1.1875341692657782,1.1650225855161527,1.0269240060520528,1.21006154669521,1.0547585370781976,1.108076602830974,1.055940257976918,1.0991864082316343,1.0026812218711099],"ebit":[null,-67699000,-146481000,-161915000,-377141000,-60012000,13709000,100000000,183000000,277000000,426000000,null,null,null],"netDebt":[null,null,null,null,null,null,null,-81019000,-37000000,null,null,null,null,-2235000000],"fcfMargin":[2.7491465336134455,6.222771694336513,12.681320259082312,22.727751919481243,2.4995956103049277,25.319860265395672,21.551040778652077,25.953757225433527,29.962381057756144,30.39348710990502,29.993098688750862,30.108126184371862,30.72651128914785,34.139177586985994],"ebitda":[null,-43547000,-104422000,-101559000,-294059000,53863000,163313000,352000000,519000000,749000000,859000000,null,null,null],"debtToCapital":[null,null,null,null,null,null,null,24.62741598898079,36.65623603039786,null,null,null,null,10.314769975786925],"returnOnAssets":[-11.773588236499448,-8.952805494992681,-13.835034944864086,-12.279581311242884,-21.570868088290542,-4.185019659699871,-0.7188751155041769,12.658558188246916,1.6149355756057873,2.357402757136268,2.6974312155040048,11.28201785830672,7.545671167593328,7.5310742982701795],"returnOnEquity":[-40.16367439334548,-23.118131178802628,-43.596934869625024,-39.86503115554265,-74.78046442526313,-17.70612583220504,-2.8276992541074915,38.72091442693852,4.797419875025197,7.045489355184562,7.448149421336084,27.345971563981042,16.534199686720427,15.487529349222523],"revenueGrowth":[null,74.24254858193278,60.735429176969255,47.30947912500385,38.34039463738712,37.923413983615916,35.982494602537194,32.627214797824,30.606936416184972,30.471343217526005,22.879918588873814,23.823326432022075,22.438970014491133,20.88492352512745]}},"quarterly":{"keys":["2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[29485000,34197000,null,47431000,56774000,64345000,75162000,85939000,102222000,111259000,125230000,139090000,166757000,178712000,198004000,211964000,246716000,261150000,285650000,305879000,341312000,357656000,385666000,428771000,448258000,492372000,549093000,589222000,631056000,673097000,715441000,788926000,833904000,885833000,951337000,1046000000,1071000000,1152000000,1250000000,1360000000,1409000000,1512000000,1614000000,1722000000,1752000000,1831000000,1940000000,2096000000,2150000000,2288000000,2437000000,2603000000,2627000000,2797000000,2957000000,3088000000,3215000000,3407000000,3568000000,3770000000,3987000000],"costOfRevenue":[9487000,11932000,null,21236000,22891000,27574000,32308000,32308000,35998000,41575000,45378000,53114000,58938000,66086000,70638000,76899000,79717000,81888000,90909000,94260000,96649000,102837000,105249000,116084000,122128000,127486000,134164000,143473000,153165000,157858000,168162000,186252000,198147000,200793000,210808000,223000000,233000000,252000000,279000000,299000000,329000000,350000000,374000000,369000000,389000000,400000000,415000000,438000000,471000000,496000000,516000000,520000000,552000000,584000000,631000000,651000000,724000000,774000000,834000000,940000000,1169000000],"grossProfit":[19998000,22265000,null,26195000,33883000,36771000,42854000,53631000,66224000,69684000,79852000,85976000,107819000,112626000,127366000,135065000,166999000,179262000,194741000,211619000,244663000,254819000,280889000,312687000,326130000,364886000,414929000,445749000,477891000,515239000,547279000,602674000,635757000,685040000,740529000,823000000,838000000,900000000,971000000,1061000000,1080000000,1162000000,1240000000,1353000000,1363000000,1431000000,1525000000,1658000000,1679000000,1792000000,1921000000,2083000000,2075000000,2213000000,2326000000,2437000000,2491000000,2633000000,2734000000,2830000000,2818000000],"operatingExpenses":[17729000,21246000,null,31777000,43000000,50118000,52392000,66544000,85567000,84334000,99213000,122157000,152290000,147125000,164050000,189297000,220234000,207302000,225599000,535771000,292941000,281594000,263852000,334479000,363924000,368796000,415829000,466032000,509880000,505671000,547001000,618387000,662757000,628716000,712140000,774000000,775000000,831000000,953000000,964000000,1029000000,1088000000,1205000000,1266000000,1341000000,1340000000,1370000000,1514000000,1562000000,1561000000,1651000000,1751000000,1835000000,1795000000,1952000000,1986000000,2133000000,2061000000,2291000000,2327000000,2656000000],"operatingIncome":[2269000,1019000,null,-5582000,-9117000,-13347000,-9538000,-12913000,-19343000,-14650000,-19361000,-36181000,-44471000,-34499000,-36684000,-54232000,-53235000,-28040000,-30858000,-324152000,-48278000,-26775000,17037000,-21792000,-37794000,-3910000,-900000,-20283000,-31989000,9568000,278000,-15713000,-27000000,56324000,28389000,49000000,63000000,69000000,18000000,97000000,51000000,74000000,35000000,87000000,22000000,91000000,155000000,144000000,117000000,231000000,270000000,332000000,240000000,418000000,374000000,451000000,358000000,572000000,443000000,503000000,162000000],"pretaxIncome":[2334000,290000,null,-5090000,-9076000,-12732000,-9082000,-12794000,-20666000,-14050000,-23687000,-42144000,-49702000,-40448000,-43246000,-57106000,-60421000,-39831000,-35654000,-331559000,-54266000,-33381000,8787000,-22741000,-57616000,-19897000,-13152000,-7360000,-40849000,7230000,1955000,-11456000,-16315000,60770000,34186000,48000000,62000000,26000000,14000000,99000000,50000000,68000000,32000000,85000000,29000000,102000000,183000000,188000000,174000000,299000000,347000000,425000000,334000000,516000000,463000000,555000000,471000000,694000000,541000000,673000000,438000000],"interestExpense":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7578000,7707000,7839000,7973000,8109000,8248000,8389000,8532000,8678000,11337000,16566000,16813000,17064000,15498000,11233000,8938000,8168000,8269000,8371000,8192000,9000000,8000000,8000000,8000000,7000000,7000000,7000000,7000000,6000000,6000000,8000000,7000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[2036000,121000,null,-5640000,-8724000,-13053000,-9931000,-13358000,-21405000,-14713000,-24232000,-43311000,-50363000,-41050000,-44663000,-58093000,-61925000,-41030000,-37378000,-333332000,-49625000,-36258000,4966000,-21514000,-55804000,-22182000,-17346000,10622000,-52746000,8405000,7015000,-1545000,-11079000,40598000,598724000,48231000,40766000,12858000,17145000,82440000,59000000,62890000,26275000,75000000,20000000,80000000,150000000,150000000,1044000000,242000000,295000000,347000000,262000000,432000000,384000000,460000000,385000000,502000000,401000000,469000000,298000000],"dilutedEps":[0.004,0.0003953940111924866,null,-0.046000000000000006,-0.064,-0.022000000000000002,-0.015630586619327584,-0.020000000000000004,-0.032,-0.022000000000000002,-0.03372324943152047,-0.06,-0.06999999999999999,-0.05600000000000001,-0.06004501731778264,-0.07600000000000001,-0.08000000000000002,-0.052000000000000005,-0.046593491559118676,-0.41200000000000003,-0.06,-0.044000000000000004,0.005537417459901104,-0.026000000000000002,-0.066,-0.026000000000000002,-0.02026327941111703,0.012,-0.06,0.008,0.0077766003561621395,-0.002,-0.012,0.042,0.6036246935950674,0.048,0.04000000000000001,0.012,0.017918004379322845,0.082,0.057999999999999996,0.062,0.02626132501308187,0.074,0.020000000000000004,0.07800000000000001,0.14775344210887353,0.146,1.016,0.23399999999999999,null,0.334,0.252,0.414,null,0.44,0.37,0.48,null,0.45,0.29],"cash":[59853000,69036000,68088000,80140000,65482000,116976000,118989000,144782000,120233000,121094000,366303000,337920000,329275000,235086000,252455000,307981000,325354000,349073000,412305000,453450000,289113000,325067000,401238000,439915000,1173457000,1104871000,726495000,682854000,704846000,703629000,566204000,639722000,583581000,622925000,776000000,809000000,837000000,1348000000,1677000000,1821000000,1362000000,1400000000,1728000000,2252000000,1664000000,1248000000,1470000000,1852000000,1663000000,1112000000,1897000000,2056000000,2159000000,1885000000,2304000000,3369000000,3124000000,2725000000,3726000000,2702000000,2503000000],"currentAssets":[null,null,130507000,null,152082000,331877000,422089000,447236000,376809000,342419000,797749000,828625000,844659000,821399000,906986000,983934000,954074000,981607000,1085635000,1193258000,1097889000,1126907000,1342535000,1396255000,2111027000,2127492000,2421951000,2489926000,2351629000,2292185000,2344693000,2374486000,2442287000,2297213000,2826901000,2805861000,3337122000,3966881000,4522000000,4524000000,4225000000,4288000000,5220000000,5442000000,5332000000,5476000000,6654000000,6734000000,6603000000,6046000000,7777000000,7372000000,8021000000,7696000000,9187000000,9270000000,9275000000,8364000000,10471000000,8435000000,8514000000],"totalAssets":[null,null,156323000,null,200472000,382204000,478114000,515953000,542333000,578736000,1168476000,1224261000,1262243000,1304612000,1424752000,1493642000,1563311000,1662888000,1807052000,1874043000,1714338000,1813114000,2033767000,2170263000,2924406000,3069515000,3550245000,3704485000,3472884000,3581442000,3879140000,4398895000,4602703000,4756808000,6022430000,6197416000,6521309000,7705459000,8715000000,8822000000,9187000000,9478000000,10798000000,10993000000,11102000000,11106000000,13299000000,13614000000,14923000000,15091000000,17387000000,17544000000,18207000000,18434000000,20383000000,20972000000,22051000000,21789000000,26038000000,24381000000,31666000000],"currentLiabilities":[null,null,126561000,null,151805000,166688000,211627000,229113000,249172000,268139000,328088000,365506000,403047000,419277000,506997000,540926000,591633000,634821000,731636000,1048283000,852081000,898339000,1071498000,1139805000,1217290000,1280651000,2039479000,2098016000,1837041000,1818957000,2012573000,2097841000,2224979000,2192561000,2752785000,2721061000,2848871000,2835947000,3737000000,3664000000,3908000000,3792000000,4949000000,4852000000,4743000000,4432000000,6005000000,5761000000,5767000000,5601000000,7365000000,7033000000,7172000000,6786000000,8358000000,8258000000,8495000000,7867000000,10443000000,9983000000,12153000000],"totalLiabilities":[null,null,145577000,null,175119000,190936000,234709000,252026000,274438000,291140000,774217000,820519000,864126000,887197000,996077000,1038732000,1100198000,1145954000,1240238000,1571687000,1390056000,1450611000,1646806000,1742924000,2441980000,2518124000,2771501000,2839322000,2581174000,2561258000,2767941000,3203944000,3341757000,3327335000,3894489000,3931321000,4042503000,5031743000,5881000000,5785000000,5912000000,5944000000,7103000000,6996000000,6908000000,6583000000,8267000000,8014000000,7997000000,7909000000,9759000000,9437000000,9541000000,9144000000,10774000000,10833000000,11119000000,10488000000,13074000000,12653000000,19150000000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694981000,null,null,1705533000,1640000000,1611000000,1582000000,1577000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1491000000,null,5435000000],"equity":[-58381000,null,-57426000,null,-43128000,191268000,243405000,263927000,267895000,287596000,394259000,403742000,398117000,417415000,428675000,454910000,463113000,516934000,566814000,302356000,324282000,362503000,541093000,427339000,482426000,551391000,778744000,865163000,891710000,1020184000,1110000000,1194951000,1260946000,1429473000,2127000000,2266000000,2479000000,2674000000,2834000000,3037000000,3275000000,3534000000,3695000000,3997000000,4194000000,4523000000,5032000000,5600000000,6926000000,7182000000,7628000000,8107000000,8666000000,9290000000,9609000000,10139000000,10932000000,11301000000,12964000000,11728000000,12516000000],"temporaryEquity":[null,null,68172000,null,68481000,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,9684000,null,16079000,6939000,9077000,16671000,15023000,9736000,20720000,36267000,24217000,42059000,25000000,49661000,67366000,80185000,63649000,106554000,78687000,-148171000,96718000,131847000,187608000,128725000,141824000,184783000,250080000,125896000,145501000,289612000,360848000,243735000,210178000,421239000,492000000,368000000,241000000,685000000,727000000,300000000,320000000,844000000,863000000,433000000,265000000,1162000000,902000000,580000000,311000000,1605000000,1341000000,620000000,671000000,1635000000,1677000000,716000000,813000000,2238000000,1670000000,587000000],"capex":[null,2517000,null,8558000,11668000,11930000,9910000,10415000,11820000,16824000,16262000,10968000,16437000,18094000,8880000,26699000,15121000,20768000,26643000,34827000,28852000,31183000,29450000,33186000,42087000,46753000,35154000,43221000,55991000,50737000,98913000,47124000,86056000,90069000,114751000,83000000,111000000,91000000,140500000,107000000,91000000,94000000,100000000,93000000,151000000,162000000,144000000,165000000,132000000,139000000,261000000,156000000,271000000,202000000,263000000,239000000,190000000,244000000,238000000,141000000,114000000],"depreciationAndAmortization":[null,null,null,2046000,2826000,3969000,4665000,4364000,5339000,6613000,7836000,7938000,8692000,12104000,13325000,13824000,15033000,15100000,16399000,17452000,20000000,22264000,23366000,25226000,27181000,29401000,32067000,33411000,35207000,37874000,43112000,55449000,60328000,64006000,72217000,76000000,83000000,84000000,93000000,106000000,115000000,125000000,126000000,101000000,105000000,109000000,118000000,126000000,136000000,146000000,154000000,130000000,136000000,144000000,154000000,160000000,172000000,194000000,212000000,258000000,407000000],"dilutedShares":[147921125,160632675,null,125617910,138942735,588490025,621831455,648910145,672270425,687282655,697769190,710300125,722283375,731677595,743513200,758009400,772326835,784652530,798852305,810335540,819193775,826894180,834166525,843711830,852095415,859415950,868124245,951248930,886715880,960954495,898947315,910310000,933390000,989390000,993375000,999690000,1007265000,1009305000,1007005000,1011340000,1011370000,1015620000,1022405000,1014000000,1015090000,1015605000,1020450000,1021315000,1026755000,1031385000,null,1038420000,1038995000,1042760000,null,1046852000,1046608000,1047525000,null,1039884000,1034334000],"sharesOutstanding":[null,null,111149890,144935065,null,616857830,631838500,null,null,null,701773025,null,null,null,747545460,null,null,null,803928820,null,null,null,837153865,848606795,853560465,863534675,871379320,882814815,889729730,896526695,900875000,923695845,937309045,943000000,947305000,953500000,959000000,975500000,979225000,987000000,990500000,995000000,998040000,1002500000,null,null,1014410000,null,null,1023000000,1023620000,1026910000,1029285000,1031585000,1032437000,1034895000,1037595000,1037820000,1047278000,1031308000,1033862000],"totalCosts":[27216000,33178000,null,53013000,65891000,77692000,84700000,98852000,121565000,125909000,144591000,175271000,211228000,213211000,234688000,266196000,299951000,289190000,316508000,630031000,389590000,384431000,369101000,450563000,486052000,496282000,549993000,609505000,663045000,663529000,715163000,804639000,860904000,829509000,922948000,997000000,1008000000,1083000000,1232000000,1263000000,1358000000,1438000000,1579000000,1635000000,1730000000,1740000000,1785000000,1952000000,2033000000,2057000000,2167000000,2271000000,2387000000,2379000000,2583000000,2637000000,2857000000,2835000000,3125000000,3267000000,3825000000],"freeCashFlow":[null,7167000,null,7521000,-4729000,-2853000,6761000,4608000,-2084000,3896000,20005000,13249000,25622000,6906000,40781000,40667000,65064000,42881000,79911000,43860000,-177023000,65535000,102397000,154422000,86638000,95071000,149629000,206859000,69905000,94764000,190699000,313724000,157679000,120109000,306488000,409000000,257000000,150000000,544500000,620000000,209000000,226000000,744000000,770000000,282000000,103000000,1018000000,737000000,448000000,172000000,1344000000,1185000000,349000000,469000000,1372000000,1438000000,526000000,569000000,2000000000,1529000000,473000000],"capexOutflow":[null,-2517000,null,-8558000,-11668000,-11930000,-9910000,-10415000,-11820000,-16824000,-16262000,-10968000,-16437000,-18094000,-8880000,-26699000,-15121000,-20768000,-26643000,-34827000,-28852000,-31183000,-29450000,-33186000,-42087000,-46753000,-35154000,-43221000,-55991000,-50737000,-98913000,-47124000,-86056000,-90069000,-114751000,-83000000,-111000000,-91000000,-140500000,-107000000,-91000000,-94000000,-100000000,-93000000,-151000000,-162000000,-144000000,-165000000,-132000000,-139000000,-261000000,-156000000,-271000000,-202000000,-263000000,-239000000,-190000000,-244000000,-238000000,-141000000,-114000000],"grossMargin":[67.82431744955062,65.10805041377898,null,55.227593767788996,59.680487547116634,57.14663143989432,57.01551315824486,62.40589255169364,64.78448866193187,62.63223649322751,63.76427373632516,61.813214465454024,64.65635625490984,63.02094990823224,64.32496313205793,63.720726161046215,67.68875954538822,68.64330844342332,68.17468930509365,69.18389297728841,71.68309347459217,71.2469523788221,72.83219158546514,72.92634063404475,72.75497592904087,74.10778842013762,75.5662519828153,75.65043396207201,75.72877842853883,76.54751098281525,76.49533644283736,76.39170213682905,76.23863178495365,77.33286070850826,77.84087026994641,78.68068833652008,78.24463118580766,78.125,77.68,78.01470588235294,76.65010645848119,76.85185185185185,76.82775712515489,78.57142857142857,77.79680365296804,78.15401419989078,78.6082474226804,79.1030534351145,78.09302325581396,78.32167832167832,78.82642593352483,80.0230503265463,78.98743814236772,79.12048623525206,78.66080486980047,78.91839378238342,77.4805598755832,77.2820663340182,76.62556053811659,75.06631299734748,70.6797090544269],"operatingMargin":[7.695438358487366,2.9797935491417378,null,-11.768674495583058,-16.05840701729665,-20.74287046390551,-12.689923099438547,-15.025774095579422,-18.922541135958994,-13.16747409198357,-15.460352950570948,-26.01265367747502,-26.668145864941202,-19.304243699359862,-18.52689844649603,-25.585476779075695,-21.577441268503055,-10.73712425808922,-10.802730614388237,-105.97393086808835,-14.144829364335271,-7.486243764958507,4.417553012191896,-5.082433280235836,-8.431305185852791,-0.7941150187256789,-0.16390666062033207,-3.44233582588566,-5.0691222332090975,1.4214890275844343,0.03885715244164089,-1.9916950385714247,-3.2377827663615957,6.358309071800215,2.9841160387959262,4.684512428298279,5.88235294117647,5.989583333333334,1.44,7.13235294117647,3.61958836053939,4.894179894179894,2.168525402726146,5.052264808362369,1.2557077625570776,4.96996176952485,7.989690721649484,6.870229007633588,5.441860465116279,10.096153846153847,11.07919573245794,12.754514022281981,9.135896459840122,14.944583482302468,12.647954007439974,14.604922279792746,11.135303265940902,16.788963897857354,12.41591928251121,13.342175066312997,4.063205417607223],"netMargin":[6.905206036967949,0.3538322075035822,null,-11.890957390736016,-15.366188748370732,-20.28595850493434,-13.212793698943614,-15.54358323927437,-20.939719434172684,-13.22409872459756,-19.349996007346483,-31.138830972751457,-30.201430824493126,-22.96991808048704,-22.556615017878425,-27.407012511558566,-25.099709787772174,-15.711277043844534,-13.085244179940487,-108.97511761186614,-14.539482936433526,-10.137674189724203,1.2876426752682373,-5.0175968057541205,-12.44908066336797,-4.505130267358826,-3.1590277056892004,1.8027161239736467,-8.35837073096524,1.2487056100383749,0.9805141164680247,-0.19583585786246113,-1.3285701951303748,4.5830308873117165,62.93500620705387,4.610994263862333,3.806349206349206,1.1161458333333334,1.3716000000000002,6.061764705882353,4.187366926898509,4.159391534391534,1.6279429987608427,4.355400696864112,1.141552511415525,4.369197160021846,7.731958762886598,7.15648854961832,48.55813953488372,10.576923076923077,12.10504718916701,13.330772185939303,9.973353635325466,15.44511977118341,12.986134595874196,14.896373056994818,11.975116640746501,14.734370413853831,11.238789237668161,12.440318302387269,7.474291447203411],"currentRatio":[null,null,1.0311786411295738,null,1.0018247093310497,1.9910071510846612,1.9944950313523322,1.9520324032246097,1.5122445539627245,1.277020500561276,2.4315092292311817,2.2670626473984012,2.0956836299488644,1.9590843284988206,1.7889376071258805,1.8189807848023574,1.6126111964680807,1.546273673996292,1.4838457921698769,1.138297578039518,1.2884796163744996,1.2544340165572239,1.25295147541106,1.2249946262737925,1.7342022032547708,1.6612582194524503,1.1875341692657782,1.1868002913228497,1.2801178634554156,1.260164478874432,1.1650225855161527,1.1318712905315513,1.0976674386589715,1.047730485035536,1.0269240060520528,1.031164314214198,1.1713840324816391,1.398785308752244,1.21006154669521,1.23471615720524,1.0811156601842375,1.130801687763713,1.0547585370781976,1.1215993404781532,1.1241830065359477,1.2355595667870036,1.108076602830974,1.1688942891859053,1.1449627189179816,1.0794500981967505,1.055940257976918,1.0482013365562348,1.118377021751255,1.1340996168582376,1.0991864082316343,1.1225478324049407,1.0918187168922895,1.0631752891826618,1.0026812218711099,0.8449363918661725,0.7005677610466552],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-49528000,-52714000,-31992000,-27681000,-323450000,-46018000,-24992000,17319000,-14063000,-46279000,-3331000,3661000,9704000,-25351000,18463000,10893000,-3288000,-8046000,69141000,42378000,57000000,70000000,34000000,22000000,106000000,57000000,75000000,39000000,91000000,35000000,110000000,190000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-81019000,null,null,357533000,-37000000,-210000000,220000000,177000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2235000000,null,2932000000],"fcfMargin":[null,20.95797877006755,null,15.856718180093187,-8.329517032444429,-4.43391094879167,8.995236954844204,5.361942773362501,-2.0387000841306175,3.5017391851445727,15.974606723628524,9.525487094686893,15.364872239246328,3.8643180088634224,20.596048564675463,19.185805136721328,26.372022892718753,16.42006509668773,27.975144407491687,14.33900333138267,-51.86544862178886,18.323472834231776,26.550694123931066,36.015029001494966,19.32770859638869,19.308774666309215,27.25021080217741,35.107141281214886,11.077463806698614,14.07880290656473,26.654748609598833,39.76596030552929,18.908531437671485,13.5588762215903,32.21655417585987,39.101338432122375,23.99626517273576,13.020833333333334,43.56,45.588235294117645,14.83321504613201,14.947089947089948,46.09665427509294,44.71544715447154,16.095890410958905,5.6253413435281265,52.47422680412372,35.162213740458014,20.837209302325583,7.517482517482517,55.149774312679526,45.52439492892816,13.285116102017511,16.76796567751162,46.39837673317552,46.567357512953365,16.36080870917574,16.70090989140006,56.05381165919282,40.55702917771883,11.863556558816153],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-35704000,-37681000,-16892000,-11282000,-305998000,-26018000,-2728000,40685000,11163000,-19098000,26070000,35728000,43115000,9856000,56337000,54005000,52161000,52282000,133147000,114595000,133000000,153000000,118000000,115000000,212000000,172000000,200000000,165000000,192000000,140000000,219000000,308000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.62741598898079,null,null,38.9432617587309,36.65623603039786,34.66006884681583,32.571546221947706,30.855018587360593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.314769975786925,null,30.276864798618462],"returnOnAssets":[null,null,null,null,null,null,-11.773588236499448,-8.734516516039251,-15.548360606081005,-12.364351572418673,-8.952805494992681,-11.913592236357138,-14.698078662245315,-16.88015172979184,-13.835034944864086,-14.288147884600738,-14.562170816767262,-13.864262847514745,-12.279581311242884,-28.130006220890614,-28.152190792851826,-26.271158647204462,-21.570868088290542,-5.065442624766771,-4.682733084645326,-3.8722581625595556,-4.185019659699871,-2.8838683803969123,-2.5527059114093626,-1.5355684903691305,-0.7188751155041769,-0.9593774449674087,0.06924574027869429,0.8392408478997391,12.658558188246916,12.768103918429723,13.094538193594182,11.243203182855895,1.6149355756057873,2.0401459018113624,2.1828320285779963,2.5777697028287494,2.363603751345257,2.2524854907898058,1.81541722115432,1.9556451612903227,2.6974312155040048,3.251107408461007,10.9433237271854,12.108256670611137,11.28201785830672,12.375633866101804,6.918201026260188,7.970171513795675,7.545671167593328,7.986291411361512,8.25177604451289,8.607015886433135,7.5310742982701795,7.748109276122858,6.217770910512501],"returnOnEquity":[null,null,null,null,null,null,-40.16367439334548,-17.07517609035832,-51.38387752650523,-24.811637542183167,-23.118131178802628,-31.0516138985036,-39.82480796141811,-45.09319712742071,-43.596934869625024,-45.226471259602256,-47.77608768853849,-44.03301121957641,-39.86503115554265,-125.0987103606923,-117.18768851719912,-103.83756880822617,-74.78046442526313,-28.075017644358258,-26.926719457350117,-20.68817609044375,-17.70612583220504,-13.107910084471822,-11.884122095629545,-6.498576269029477,-2.8276992541074915,-3.773674660722659,0.2597721140767498,2.8566448282351367,38.72091442693852,39.09179875704684,38.94810245923337,34.14566149210681,4.797419875025197,5.778201018291533,5.959089329162322,7.135148195876289,7.064022055444938,6.345322718225761,4.931449993305663,4.996276529725704,7.448149421336084,8.335938314056476,25.611510791366904,27.099530115335323,27.345971563981042,28.13161158532137,14.69984607491021,16.22146673142302,16.534199686720427,16.85848953195221,16.950709256046537,16.813170802777915,15.487529349222523,16.069876983582567,14.244285226885022],"revenueGrowth":[null,null,null,null,92.55214515855519,88.15978009766938,null,81.18740907845081,80.05072744566175,72.91009402439971,66.61344828503766,61.84735684613505,63.1322024613097,60.627005455738406,58.11227341691287,52.39341433604141,47.9494114190109,46.128967276959585,44.26476232803378,44.307052140929585,38.342061317466246,36.954240857744594,35.01347803255732,40.176671167357036,31.333794299643735,37.66636097255463,42.3752677186996,37.42114088872614,40.77964029643644,36.70497103815813,30.295050200967786,33.89282817002759,32.14421541035979,31.605548680205086,32.97211090781769,32.58531218390572,28.4320497323433,30.0470856244913,31.394027563313532,30.019120458891013,31.559290382819793,31.25,29.11999999999999,26.617647058823522,24.343506032647277,21.097883597883605,20.198265179677822,21.718931475029034,22.716894977168955,24.959038776624798,25.618556701030926,24.188931297709914,22.1860465116279,22.2465034965035,21.33771029954863,18.632347291586626,22.382946326608288,21.809081158383982,20.662833953331084,22.085492227979266,24.01244167962675]}},"filings":[{"accn":"0001373715-19-000070","filed":"2019-02-27","form":"10-K"},{"accn":"0001373715-18-000195","filed":"2018-11-07","form":"10-Q"},{"accn":"0001373715-20-000072","filed":"2020-02-20","form":"10-K"},{"accn":"0001373715-19-000116","filed":"2019-05-03","form":"10-Q"},{"accn":"0001373715-19-000208","filed":"2019-08-06","form":"10-Q"},{"accn":"0001373715-19-000267","filed":"2019-10-25","form":"10-Q"},{"accn":"0001373715-21-000061","filed":"2021-02-12","form":"10-K"},{"accn":"0001373715-20-000101","filed":"2020-04-30","form":"10-Q"},{"accn":"0001373715-20-000191","filed":"2020-07-30","form":"10-Q"},{"accn":"0001373715-20-000257","filed":"2020-10-29","form":"10-Q"},{"accn":"0001373715-22-000024","filed":"2022-02-03","form":"10-K"},{"accn":"0001373715-21-000114","filed":"2021-04-29","form":"10-Q"},{"accn":"0001373715-21-000202","filed":"2021-07-29","form":"10-Q"},{"accn":"0001373715-21-000292","filed":"2021-10-28","form":"10-Q"},{"accn":"0001373715-23-000035","filed":"2023-01-31","form":"10-K"},{"accn":"0001373715-22-000134","filed":"2022-04-28","form":"10-Q"},{"accn":"0001373715-22-000241","filed":"2022-07-28","form":"10-Q"},{"accn":"0001373715-22-000330","filed":"2022-10-27","form":"10-Q"},{"accn":"0001373715-24-000030","filed":"2024-01-25","form":"10-K"},{"accn":"0001373715-23-000166","filed":"2023-04-27","form":"10-Q"},{"accn":"0001373715-23-000325","filed":"2023-07-27","form":"10-Q"},{"accn":"0001373715-23-000419","filed":"2023-10-26","form":"10-Q"},{"accn":"0001373715-25-000010","filed":"2025-01-30","form":"10-K"},{"accn":"0001373715-24-000169","filed":"2024-05-06","form":"10-Q"},{"accn":"0001373715-24-000272","filed":"2024-07-25","form":"10-Q"},{"accn":"0001373715-24-000344","filed":"2024-10-24","form":"10-Q"},{"accn":"0001373715-26-000007","filed":"2026-01-29","form":"10-K"},{"accn":"0001373715-25-000126","filed":"2025-04-23","form":"10-Q"},{"accn":"0001373715-25-000276","filed":"2025-07-24","form":"10-Q"},{"accn":"0001373715-25-000309","filed":"2025-10-30","form":"10-Q"},{"accn":"0001373715-26-000056","filed":"2026-04-23","form":"10-Q"},{"accn":"0001373715-26-000076","filed":"2026-07-23","form":"10-Q"},{"accn":"0001373715-14-000084","filed":"2014-05-07","form":"10-Q"},{"accn":"0001373715-14-000151","filed":"2014-08-07","form":"10-Q"},{"accn":"0001373715-14-000207","filed":"2014-11-05","form":"10-Q"},{"accn":"0001373715-16-000324","filed":"2016-02-25","form":"10-K"},{"accn":"0001373715-13-000101","filed":"2013-11-04","form":"10-Q"},{"accn":"0001373715-15-000067","filed":"2015-02-27","form":"10-K"},{"accn":"0001373715-15-000122","filed":"2015-05-07","form":"10-Q"},{"accn":"0001373715-15-000199","filed":"2015-08-06","form":"10-Q"},{"accn":"0001373715-15-000260","filed":"2015-11-04","form":"10-Q"},{"accn":"0001373715-17-000026","filed":"2017-02-28","form":"10-K"},{"accn":"0001373715-16-000364","filed":"2016-05-06","form":"10-Q"},{"accn":"0001373715-16-000394","filed":"2016-08-03","form":"10-Q"},{"accn":"0001373715-16-000426","filed":"2016-11-04","form":"10-Q"},{"accn":"0001373715-18-000058","filed":"2018-02-28","form":"10-K"},{"accn":"0001373715-17-000050","filed":"2017-05-05","form":"10-Q"},{"accn":"0001373715-17-000125","filed":"2017-08-08","form":"10-Q"},{"accn":"0001373715-17-000164","filed":"2017-11-06","form":"10-Q"},{"accn":"0001373715-18-000087","filed":"2018-05-08","form":"10-Q"},{"accn":"0001373715-18-000157","filed":"2018-08-08","form":"10-Q"},{"accn":"0001193125-12-349586","filed":"2012-08-10","form":"10-Q"},{"accn":"0001193125-12-443921","filed":"2012-10-31","form":"10-Q"},{"accn":"0001373715-13-000013","filed":"2013-05-08","form":"10-Q"},{"accn":"0001373715-13-000061","filed":"2013-08-07","form":"10-Q"},{"accn":"0001373715-14-000044","filed":"2014-02-28","form":"10-K"},{"accn":"0001373715-13-000004","filed":"2013-03-08","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1390985000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1390985000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":492372000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":492372000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1918494000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1369401000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":549093000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":549093000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1918494000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":589222000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":589222000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":631056000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":631056000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":673097000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":673097000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2608816000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1893375000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":715441000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":715441000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2608816000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":788926000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":788926000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":833904000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":833904000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":885833000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":885833000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3460000000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2508663000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":951337000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":951337000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":3460000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1046000000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1046000000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1071000000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1071000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1152000000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":1152000000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4519000000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3269000000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1250000000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1250000000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":4519000000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1360000000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":1360000000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1409000000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":1409000000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1512000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":1512000000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5896000000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4282000000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1614000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1614000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":5896000000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1722000000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1722000000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1752000000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":1752000000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1831000000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":1831000000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7245000000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5305000000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":1940000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1940000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":7245000000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2096000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":2096000000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2150000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":2150000000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2288000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":2288000000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8971000000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6534000000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":2437000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":2437000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":8971000000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2603000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":2603000000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2627000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":2627000000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2797000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":2797000000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10984000000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8027000000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":2957000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":2957000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":10984000000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3088000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":3088000000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3215000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":3215000000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3407000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":3407000000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13278000000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9710000000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":3568000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":3568000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":13278000000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3770000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":3770000000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3987000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":3987000000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":85939000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":102222000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":111259000},"#55":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":424650000},"#56":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":299420000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":125230000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":424650000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":64345000},"#57":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":243712000},"#58":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":168550000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":75162000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":243712000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":139090000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":166757000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":178712000},"#59":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":682563000},"#60":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":484559000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":198004000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":682563000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":211964000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":246716000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":261150000},"#61":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1005480000},"#62":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":719830000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":285650000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1005480000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":305879000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":341312000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":357656000},"#63":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1390513000},"#64":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1004847000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":385666000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":428771000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":448258000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":29485000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":34197000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":47431000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":56774000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9487000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":11932000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21236000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":22891000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27574000},"#65":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":104009000},"#66":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":71701000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":32308000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":104009000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":32308000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":35998000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":41575000},"#67":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":155259000},"#68":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":109881000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":45378000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":155259000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53114000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":58938000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66086000},"#69":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":248776000},"#70":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":178138000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":70638000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":248776000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":76899000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":79717000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":81888000},"#71":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":329413000},"#72":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":238504000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":90909000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":329413000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":94260000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":96649000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":102837000},"#73":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":398995000},"#74":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":293746000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":105249000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":398995000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":116084000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":122128000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":127486000},"#75":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":499862000},"#76":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":365698000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":134164000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":499862000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":143473000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":153165000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":157858000},"#77":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":622658000},"#78":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":454496000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":168162000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":622658000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":186252000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":198147000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":200793000},"#79":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":796000000},"#80":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":585192000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":210808000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":796000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":223000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":233000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":252000000},"#81":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":987000000},"#82":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":708000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":279000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":987000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":299000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":329000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":350000000},"#83":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1353000000},"#84":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":979000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":374000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1353000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":369000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":389000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":400000000},"#85":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1573000000},"#86":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1158000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":415000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1573000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":438000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":471000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":496000000},"#87":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1921000000},"#88":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1405000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":516000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1921000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":520000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":552000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":584000000},"#89":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2287000000},"#90":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1656000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":631000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2287000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":651000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":724000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":774000000},"#91":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2983000000},"#92":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2149000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":834000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2983000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":940000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1169000000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26195000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":33883000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":36771000},"#93":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":139703000},"#94":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":96849000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":42854000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":139703000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":19998000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":22265000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":53631000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":66224000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":69684000},"#95":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":269391000},"#96":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":189539000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":79852000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":269391000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":85976000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":107819000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":112626000},"#97":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":433787000},"#98":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":306421000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":127366000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":433787000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":135065000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":166999000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":179262000},"#99":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":676067000},"#100":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":481326000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":194741000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":676067000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":211619000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":244663000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":254819000},"#101":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":991990000},"#102":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":711101000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":280889000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":991990000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":312687000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":326130000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":364886000},"#103":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1418632000},"#104":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1003703000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":414929000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1418632000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":445749000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":477891000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":515239000},"#105":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1986158000},"#106":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1438879000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":547279000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1986158000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":602674000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":635757000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":685040000},"#107":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2664000000},"#108":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1923471000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":740529000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2664000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":823000000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":838000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":900000000},"#109":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3532000000},"#110":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2561000000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":971000000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3532000000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1061000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1080000000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1162000000},"#111":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4543000000},"#112":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3303000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":1240000000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4543000000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1353000000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1363000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1431000000},"#113":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5672000000},"#114":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4147000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":1525000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5672000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1658000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1679000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1792000000},"#115":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7050000000},"#116":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5129000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":1921000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7050000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2083000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2075000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2213000000},"#117":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8697000000},"#118":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6371000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":2326000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8697000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2437000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2491000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2633000000},"#119":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10295000000},"#120":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7561000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":2734000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10295000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2830000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2818000000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17729000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":21246000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31777000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":43000000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":50118000},"#121":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":177287000},"#122":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":124895000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":52392000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":177287000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66544000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":85567000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":84334000},"#123":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":335658000},"#124":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":236445000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":99213000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":335658000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":122157000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":152290000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":147125000},"#125":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":585622000},"#126":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":421572000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":164050000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":585622000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":189297000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":220234000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":207302000},"#127":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":842432000},"#128":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":616833000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":225599000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":842432000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":535771000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":292941000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":281594000},"#129":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1374158000},"#130":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1110306000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":263852000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1374158000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":334479000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":363924000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":368796000},"#131":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1483028000},"#132":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1067199000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":415829000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1483028000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":466032000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":509880000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":505671000},"#133":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2028584000},"#134":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1481583000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":547001000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2028584000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":618387000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":662757000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":628716000},"#135":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2622000000},"#136":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1909860000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":712140000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2622000000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":774000000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":775000000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":831000000},"#137":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3333000000},"#138":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2380000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":953000000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3333000000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":964000000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1029000000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1088000000},"#139":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4286000000},"#140":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3081000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":1205000000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4286000000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1266000000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1341000000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1340000000},"#141":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5317000000},"#142":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3947000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":1370000000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5317000000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1514000000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1562000000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1561000000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6288000000},"#144":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4637000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":1651000000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6288000000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1751000000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1835000000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1795000000},"#145":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7333000000},"#146":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5381000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":1952000000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7333000000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1986000000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2133000000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2061000000},"#147":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8471000000},"#148":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6180000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":2291000000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8471000000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2327000000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2656000000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2269000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1019000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-5582000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-9117000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-13347000},"#149":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37584000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-28046000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":-9538000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37584000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-12913000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-19343000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-14650000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-66267000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-46906000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":-19361000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-66267000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-36181000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-44471000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-34499000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-151835000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-115151000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":-36684000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-151835000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-54232000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-53235000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-28040000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-166365000},"#156":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-135507000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":-30858000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-166365000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-324152000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-48278000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-26775000},"#157":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-382168000},"#158":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-399205000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":17037000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-382168000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-21792000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-37794000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-3910000},"#159":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-64396000},"#160":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-63496000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":-900000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-64396000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-20283000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-31989000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9568000},"#161":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-42426000},"#162":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-42704000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":278000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-42426000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-15713000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-27000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":56324000},"#163":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":42000000},"#164":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":13611000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":28389000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":42000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":49000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":63000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":69000000},"#165":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":199000000},"#166":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":181000000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":199000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":97000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":51000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":74000000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":257000000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":222000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":257000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":87000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":91000000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":355000000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":200000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":155000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":355000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":144000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":117000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":231000000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":762000000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":492000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":270000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":762000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":332000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":240000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":418000000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1364000000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":990000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":374000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1364000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":451000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":358000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":572000000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1824000000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1381000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":443000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1824000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":503000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":162000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":67000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":26000000},"#177":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":150000000},"#178":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":136000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":150000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":99000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":50000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":68000000},"#179":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":249000000},"#180":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":217000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":249000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":85000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":29000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":102000000},"#181":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399000000},"#182":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":216000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":188000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":174000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":299000000},"#183":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1008000000},"#184":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":661000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":347000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1008000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":425000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":334000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":516000000},"#185":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1738000000},"#186":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1275000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":463000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1738000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":555000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":471000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":694000000},"#187":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2261000000},"#188":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1720000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":541000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2261000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":673000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":438000000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2334000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":290000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-5090000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-9076000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-12732000},"#189":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-35980000},"#190":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-26898000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":-9082000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-35980000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-12794000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-20666000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-14050000},"#191":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-71197000},"#192":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-47510000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":-23687000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-71197000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-42144000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-49702000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-40448000},"#193":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-175540000},"#194":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-132294000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":-43246000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-175540000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-57106000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-60421000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-39831000},"#195":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-193012000},"#196":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-157358000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":-35654000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-193012000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-331559000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-54266000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-33381000},"#197":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-410419000},"#198":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-419206000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":8787000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-410419000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-22741000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-57616000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-19897000},"#199":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-113406000},"#200":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-100254000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":-13152000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-113406000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-7360000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-40849000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":7230000},"#201":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-39024000},"#202":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-40979000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":1955000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-39024000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-11456000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-16315000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":60770000},"#203":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":67185000},"#204":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":32999000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":34186000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":48000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":62000000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3498000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":29059000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7578000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":7707000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7839000},"#205":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":31097000},"#206":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":23124000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":7973000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":31097000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8109000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8248000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8389000},"#207":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":33278000},"#208":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":24746000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":8532000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":33278000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8678000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11337000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16566000},"#209":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":53394000},"#210":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":36581000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":16813000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":53394000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":17064000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15498000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11233000},"#211":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52733000},"#212":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":43795000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":8938000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52733000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":8168000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8269000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":8371000},"#213":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":33000000},"#214":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":24808000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":8192000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":33000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8000000},"#215":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33000000},"#216":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7000000},"#217":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28000000},"#218":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":8000000},"#219":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27000000},"#220":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":20000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27000000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-13358000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-21405000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-14713000},"#221":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-73708000},"#222":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-49476000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":-24232000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-73708000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2036000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":121000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-5640000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-8724000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-13053000},"#223":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37348000},"#224":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-27417000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":-9931000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37348000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-43311000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-50363000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-41050000},"#225":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-179387000},"#226":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-134724000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":-44663000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-179387000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-58093000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-61925000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-41030000},"#227":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-198426000},"#228":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-161048000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":-37378000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-198426000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-333332000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-49625000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-36258000},"#229":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-414249000},"#230":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-419215000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":4966000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-414249000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-21514000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-55804000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-22182000},"#231":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-116846000},"#232":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-99500000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":-17346000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-116846000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10622000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-52746000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":8405000},"#233":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-26704000},"#234":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-33719000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":7015000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-26704000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-1545000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-11079000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":40598000},"#235":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":626698000},"#236":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":27974000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":598724000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":626698000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":48231000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":40766000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":12858000},"#237":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119000000},"#238":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":101855000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":17145000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":82440000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":59000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":62890000},"#239":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":230000000},"#240":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":203725000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":26275000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":230000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":75000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":80000000},"#241":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":325000000},"#242":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":175000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":150000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":325000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":150000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1044000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":242000000},"#243":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1731000000},"#244":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1436000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":295000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1731000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":347000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":262000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":432000000},"#245":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1425000000},"#246":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1041000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":384000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1425000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":460000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":385000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":502000000},"#247":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1748000000},"#248":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1347000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":401000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1748000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":469000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":298000000},"#249":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.02},"dilutedEps@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#249"}],"scale":0.2,"rule":"split-restated","value":0.004},"#250":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":0.04},"#251":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":30612539},"#252":{"kind":"computed","op":"product","terms":[{"ref":"#250"},{"ref":"#251"}],"value":1224501.56},"#253":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-01-01","end":"2011-06-30","value":0.04},"#254":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-01-01","end":"2011-06-30","value":28933574},"#255":{"kind":"computed","op":"product","terms":[{"ref":"#253"},{"ref":"#254"}],"value":1157342.96},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#255","weight":-1}],"value":67158.6000000001},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#251","weight":3},{"ref":"#254","weight":-2}],"rule":"unaverage-quarter","value":33970469},"#258":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"per-share-quarter","value":0.001976970055962433},"dilutedEps@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#258"}],"scale":0.2,"rule":"split-restated","value":0.0003953940111924866},"#259":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.23},"dilutedEps@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#259"}],"scale":0.2,"rule":"split-restated","value":-0.046000000000000006},"#260":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.32},"dilutedEps@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#260"}],"scale":0.2,"rule":"split-restated","value":-0.064},"#261":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.11},"dilutedEps@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#261"}],"scale":0.2,"rule":"split-restated","value":-0.022000000000000002},"#262":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.51},"#263":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":73908631},"#264":{"kind":"computed","op":"product","terms":[{"ref":"#262"},{"ref":"#263"}],"value":-37693401.81},"#265":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":-0.49},"#266":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":36,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":57089411},"#267":{"kind":"computed","op":"product","terms":[{"ref":"#265"},{"ref":"#266"}],"value":-27973811.39},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#267","weight":-1}],"value":-9719590.420000002},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"#263","weight":4},{"ref":"#266","weight":-3}],"rule":"unaverage-quarter","value":124366291},"#270":{"kind":"computed","op":"ratio","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"per-share-quarter","value":-0.07815293309663791},"dilutedEps@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#270"}],"scale":0.2,"rule":"split-restated","value":-0.015630586619327584},"dilutedEps@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#262"}],"scale":0.2,"rule":"split-restated","value":-0.10200000000000001},"#271":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.1},"dilutedEps@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#271"}],"scale":0.2,"rule":"split-restated","value":-0.020000000000000004},"#272":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.16},"dilutedEps@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#272"}],"scale":0.2,"rule":"split-restated","value":-0.032},"#273":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.11},"dilutedEps@2013Q3":{"kind":"computed","op":"product","terms":[{"ref":"#273"}],"scale":0.2,"rule":"split-restated","value":-0.022000000000000002},"#274":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.54},"#275":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":35,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":135415809},"#276":{"kind":"computed","op":"product","terms":[{"ref":"#274"},{"ref":"#275"}],"value":-73124536.86},"#277":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":-0.37},"#278":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":134036466},"#279":{"kind":"computed","op":"product","terms":[{"ref":"#277"},{"ref":"#278"}],"value":-49593492.42},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#279","weight":-1}],"value":-23531044.439999998},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"#275","weight":4},{"ref":"#278","weight":-3}],"rule":"unaverage-quarter","value":139553838},"#282":{"kind":"computed","op":"ratio","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"per-share-quarter","value":-0.16861624715760234},"dilutedEps@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#282"}],"scale":0.2,"rule":"split-restated","value":-0.03372324943152047},"dilutedEps@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#274"}],"scale":0.2,"rule":"split-restated","value":-0.10800000000000001},"#283":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.13},"dilutedEps@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#283"}],"scale":0.2,"rule":"split-restated","value":-0.026000000000000002},"#284":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.13},"dilutedEps@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#284"}],"scale":0.2,"rule":"split-restated","value":-0.026000000000000002},"#285":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.68},"#286":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":171176000},"#287":{"kind":"computed","op":"product","terms":[{"ref":"#285"},{"ref":"#286"}],"value":-116399680.00000001},"#288":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":-0.58},"#289":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":170359717},"#290":{"kind":"computed","op":"product","terms":[{"ref":"#288"},{"ref":"#289"}],"value":-98808635.86},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#290","weight":-1}],"value":-17591044.140000015},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#286","weight":4},{"ref":"#289","weight":-3}],"rule":"unaverage-quarter","value":173624849},"#293":{"kind":"computed","op":"ratio","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"per-share-quarter","value":-0.10131639705558515},"dilutedEps@2017Q4":{"kind":"computed","op":"product","terms":[{"ref":"#293"}],"scale":0.2,"rule":"split-restated","value":-0.02026327941111703},"dilutedEps@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#285"}],"scale":0.2,"rule":"split-restated","value":-0.136},"#294":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.06},"dilutedEps@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#294"}],"scale":0.2,"rule":"split-restated","value":0.012},"#295":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.04},"dilutedEps@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#295"}],"scale":0.2,"rule":"split-restated","value":0.008},"#296":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.15},"#297":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":177846000},"#298":{"kind":"computed","op":"product","terms":[{"ref":"#296"},{"ref":"#297"}],"value":-26676900},"#299":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":-0.19},"#300":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":177198179},"#301":{"kind":"computed","op":"product","terms":[{"ref":"#299"},{"ref":"#300"}],"value":-33667654.01},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#301","weight":-1}],"value":6990754.009999998},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#297","weight":4},{"ref":"#300","weight":-3}],"rule":"unaverage-quarter","value":179789463},"#304":{"kind":"computed","op":"ratio","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"per-share-quarter","value":0.038883001780810694},"dilutedEps@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#304"}],"scale":0.2,"rule":"split-restated","value":0.0077766003561621395},"dilutedEps@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#296"}],"scale":0.2,"rule":"split-restated","value":-0.03},"#305":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.01},"dilutedEps@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#305"}],"scale":0.2,"rule":"split-restated","value":-0.002},"#306":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.06},"dilutedEps@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#306"}],"scale":0.2,"rule":"split-restated","value":-0.012},"#307":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.21},"dilutedEps@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#307"}],"scale":0.2,"rule":"split-restated","value":0.042},"#308":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.18},"#309":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":197223000},"#310":{"kind":"computed","op":"product","terms":[{"ref":"#308"},{"ref":"#309"}],"value":627169140},"#311":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":0.14},"#312":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":196739000},"#313":{"kind":"computed","op":"product","terms":[{"ref":"#311"},{"ref":"#312"}],"value":27543460.000000004},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#313","weight":-1}],"value":599625680},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#309","weight":4},{"ref":"#312","weight":-3}],"rule":"unaverage-quarter","value":198675000},"#316":{"kind":"computed","op":"ratio","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"per-share-quarter","value":3.018123467975337},"dilutedEps@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#316"}],"scale":0.2,"rule":"split-restated","value":0.6036246935950674},"dilutedEps@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#308"}],"scale":0.2,"rule":"split-restated","value":0.6360000000000001},"#317":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.24},"dilutedEps@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#317"}],"scale":0.2,"rule":"split-restated","value":0.048},"#318":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.2},"dilutedEps@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#318"}],"scale":0.2,"rule":"split-restated","value":0.04000000000000001},"#319":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.06},"dilutedEps@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#319"}],"scale":0.2,"rule":"split-restated","value":0.012},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.59},"#321":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":202478000},"#322":{"kind":"computed","op":"product","terms":[{"ref":"#320"},{"ref":"#321"}],"value":119462020},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.5},"#324":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":202837000},"#325":{"kind":"computed","op":"product","terms":[{"ref":"#323"},{"ref":"#324"}],"value":101418500},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#325","weight":-1}],"value":18043520},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#321","weight":4},{"ref":"#324","weight":-3}],"rule":"unaverage-quarter","value":201401000},"#328":{"kind":"computed","op":"ratio","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"per-share-quarter","value":0.08959002189661422},"dilutedEps@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#328"}],"scale":0.2,"rule":"split-restated","value":0.017918004379322845},"dilutedEps@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#320"}],"scale":0.2,"rule":"split-restated","value":0.118},"#329":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.41},"dilutedEps@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#329"}],"scale":0.2,"rule":"split-restated","value":0.082},"#330":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.29},"dilutedEps@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#330"}],"scale":0.2,"rule":"split-restated","value":0.057999999999999996},"#331":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.31},"dilutedEps@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#331"}],"scale":0.2,"rule":"split-restated","value":0.062},"#332":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.13},"#333":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":203167000},"#334":{"kind":"computed","op":"product","terms":[{"ref":"#332"},{"ref":"#333"}],"value":229578709.99999997},"#335":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":1},"#336":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":202729000},"#337":{"kind":"computed","op":"product","terms":[{"ref":"#335"},{"ref":"#336"}],"value":202729000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#337","weight":-1}],"value":26849709.99999997},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#333","weight":4},{"ref":"#336","weight":-3}],"rule":"unaverage-quarter","value":204481000},"#340":{"kind":"computed","op":"ratio","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"per-share-quarter","value":0.13130662506540935},"dilutedEps@2021Q4":{"kind":"computed","op":"product","terms":[{"ref":"#340"}],"scale":0.2,"rule":"split-restated","value":0.02626132501308187},"dilutedEps@FY2021":{"kind":"computed","op":"product","terms":[{"ref":"#332"}],"scale":0.2,"rule":"split-restated","value":0.22599999999999998},"#341":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.37},"dilutedEps@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#341"}],"scale":0.2,"rule":"split-restated","value":0.074},"#342":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.1},"dilutedEps@2022Q2":{"kind":"computed","op":"product","terms":[{"ref":"#342"}],"scale":0.2,"rule":"split-restated","value":0.020000000000000004},"#343":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.39},"dilutedEps@2022Q3":{"kind":"computed","op":"product","terms":[{"ref":"#343"}],"scale":0.2,"rule":"split-restated","value":0.07800000000000001},"#344":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":1.6},"#345":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":203535000},"#346":{"kind":"computed","op":"product","terms":[{"ref":"#344"},{"ref":"#345"}],"value":325656000},"#347":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.86},"#348":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":203350000},"#349":{"kind":"computed","op":"product","terms":[{"ref":"#347"},{"ref":"#348"}],"value":174881000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#349","weight":-1}],"value":150775000},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"#345","weight":4},{"ref":"#348","weight":-3}],"rule":"unaverage-quarter","value":204090000},"#352":{"kind":"computed","op":"ratio","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"per-share-quarter","value":0.7387672105443677},"dilutedEps@2022Q4":{"kind":"computed","op":"product","terms":[{"ref":"#352"}],"scale":0.2,"rule":"split-restated","value":0.14775344210887353},"dilutedEps@FY2022":{"kind":"computed","op":"product","terms":[{"ref":"#344"}],"scale":0.2,"rule":"split-restated","value":0.32000000000000006},"#353":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.73},"dilutedEps@2023Q1":{"kind":"computed","op":"product","terms":[{"ref":"#353"}],"scale":0.2,"rule":"split-restated","value":0.146},"#354":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":5.08},"dilutedEps@2023Q2":{"kind":"computed","op":"product","terms":[{"ref":"#354"}],"scale":0.2,"rule":"split-restated","value":1.016},"#355":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.17},"dilutedEps@2023Q3":{"kind":"computed","op":"product","terms":[{"ref":"#355"}],"scale":0.2,"rule":"split-restated","value":0.23399999999999999},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.68},"#356":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.67},"dilutedEps@2024Q1":{"kind":"computed","op":"product","terms":[{"ref":"#356"}],"scale":0.2,"rule":"split-restated","value":0.334},"#357":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.26},"dilutedEps@2024Q2":{"kind":"computed","op":"product","terms":[{"ref":"#357"}],"scale":0.2,"rule":"split-restated","value":0.252},"#358":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.07},"dilutedEps@2024Q3":{"kind":"computed","op":"product","terms":[{"ref":"#358"}],"scale":0.2,"rule":"split-restated","value":0.414},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.37},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.44},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.37},"#359":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.4},"dilutedEps@2025Q3":{"kind":"computed","op":"product","terms":[{"ref":"#359"}],"scale":0.2,"rule":"split-restated","value":0.48},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.67},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.45},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.29},"#360":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":38,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.3},"dilutedEps@2014Q1":{"kind":"computed","op":"product","terms":[{"ref":"#360"}],"scale":0.2,"rule":"split-restated","value":-0.06},"#361":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":39,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.35},"dilutedEps@2014Q2":{"kind":"computed","op":"product","terms":[{"ref":"#361"}],"scale":0.2,"rule":"split-restated","value":-0.06999999999999999},"#362":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":40,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.28},"dilutedEps@2014Q3":{"kind":"computed","op":"product","terms":[{"ref":"#362"}],"scale":0.2,"rule":"split-restated","value":-0.05600000000000001},"#363":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":41,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-1.23},"#364":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":41,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":145355543},"#365":{"kind":"computed","op":"product","terms":[{"ref":"#363"},{"ref":"#364"}],"value":-178787317.89},"#366":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":40,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":-0.93},"#367":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":40,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":144239844},"#368":{"kind":"computed","op":"product","terms":[{"ref":"#366"},{"ref":"#367"}],"value":-134143054.92},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#368","weight":-1}],"value":-44644262.969999984},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#364","weight":4},{"ref":"#367","weight":-3}],"rule":"unaverage-quarter","value":148702640},"#371":{"kind":"computed","op":"ratio","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"per-share-quarter","value":-0.30022508658891317},"dilutedEps@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#371"}],"scale":0.2,"rule":"split-restated","value":-0.06004501731778264},"dilutedEps@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#363"}],"scale":0.2,"rule":"split-restated","value":-0.246},"#372":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":42,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.38},"dilutedEps@2015Q1":{"kind":"computed","op":"product","terms":[{"ref":"#372"}],"scale":0.2,"rule":"split-restated","value":-0.07600000000000001},"#373":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":43,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.4},"dilutedEps@2015Q2":{"kind":"computed","op":"product","terms":[{"ref":"#373"}],"scale":0.2,"rule":"split-restated","value":-0.08000000000000002},"#374":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":44,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.26},"dilutedEps@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#374"}],"scale":0.2,"rule":"split-restated","value":-0.052000000000000005},"#375":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":45,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-1.27},"#376":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":45,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":155706643},"#377":{"kind":"computed","op":"product","terms":[{"ref":"#375"},{"ref":"#376"}],"value":-197747436.61},"#378":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":44,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":-1.04},"#379":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":44,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":154352037},"#380":{"kind":"computed","op":"product","terms":[{"ref":"#378"},{"ref":"#379"}],"value":-160526118.48000002},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#380","weight":-1}],"value":-37221318.129999995},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#376","weight":4},{"ref":"#379","weight":-3}],"rule":"unaverage-quarter","value":159770461},"#383":{"kind":"computed","op":"ratio","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"per-share-quarter","value":-0.23296745779559336},"dilutedEps@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#383"}],"scale":0.2,"rule":"split-restated","value":-0.046593491559118676},"dilutedEps@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#375"}],"scale":0.2,"rule":"split-restated","value":-0.254},"#384":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":46,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-2.06},"dilutedEps@2016Q1":{"kind":"computed","op":"product","terms":[{"ref":"#384"}],"scale":0.2,"rule":"split-restated","value":-0.41200000000000003},"#385":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":47,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.3},"dilutedEps@2016Q2":{"kind":"computed","op":"product","terms":[{"ref":"#385"}],"scale":0.2,"rule":"split-restated","value":-0.06},"#386":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":48,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.22},"dilutedEps@2016Q3":{"kind":"computed","op":"product","terms":[{"ref":"#386"}],"scale":0.2,"rule":"split-restated","value":-0.044000000000000004},"#387":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-2.52},"#388":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":164533823},"#389":{"kind":"computed","op":"product","terms":[{"ref":"#387"},{"ref":"#388"}],"value":-414625233.96},"#390":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":48,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":-2.56},"#391":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":48,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":163767329},"#392":{"kind":"computed","op":"product","terms":[{"ref":"#390"},{"ref":"#391"}],"value":-419244362.24},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#392","weight":-1}],"value":4619128.280000031},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#388","weight":4},{"ref":"#391","weight":-3}],"rule":"unaverage-quarter","value":166833305},"#395":{"kind":"computed","op":"ratio","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"per-share-quarter","value":0.02768708729950552},"dilutedEps@2016Q4":{"kind":"computed","op":"product","terms":[{"ref":"#395"}],"scale":0.2,"rule":"split-restated","value":0.005537417459901104},"dilutedEps@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#387"}],"scale":0.2,"rule":"split-restated","value":-0.504},"#396":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":50,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.33},"dilutedEps@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#396"}],"scale":0.2,"rule":"split-restated","value":-0.066},"#397":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":4,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.3},"dilutedEps@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#397"}],"scale":0.2,"rule":"split-restated","value":-0.06},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2011-06-30","value":59853000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2011-09-30","value":69036000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-12-31","value":68088000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-03-31","value":80140000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-06-30","value":65482000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-09-30","value":116976000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-12-31","value":118989000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-12-31","value":118989000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-03-31","value":144782000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2013-06-30","value":120233000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2013-09-30","value":121094000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-12-31","value":366303000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-12-31","value":366303000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-03-31","value":337920000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-06-30","value":329275000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-09-30","value":235086000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-12-31","value":252455000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-12-31","value":252455000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-03-31","value":307981000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2015-06-30","value":325354000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-09-30","value":349073000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-12-31","value":412305000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-12-31","value":412305000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2016-03-31","value":453450000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2016-06-30","value":289113000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-09-30","value":325067000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":401238000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":401238000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2017-03-31","value":439915000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2017-06-30","value":1173457000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-09-30","value":1104871000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":726495000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-12-31","value":726495000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-03-31","value":682854000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-06-30","value":704846000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-09-30","value":703629000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-12-31","value":566204000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-12-31","value":566204000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2019-03-31","value":639722000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2019-06-30","value":583581000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-09-30","value":622925000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-12-31","value":776000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-12-31","value":776000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-03-31","value":809000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-06-30","value":837000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-09-30","value":1348000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-12-31","value":1677000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-12-31","value":1677000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-03-31","value":1821000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-06-30","value":1362000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-09-30","value":1400000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-12-31","value":1728000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-12-31","value":1728000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-03-31","value":2252000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-06-30","value":1664000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-09-30","value":1248000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":1470000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":1470000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-03-31","value":1852000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-06-30","value":1663000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-09-30","value":1112000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-12-31","value":1897000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-12-31","value":1897000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-03-31","value":2056000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-06-30","value":2159000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2024-09-30","value":1885000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-12-31","value":2304000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-12-31","value":2304000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-03-31","value":3369000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-06-30","value":3124000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-09-30","value":2725000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-12-31","value":3726000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-12-31","value":3726000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2026-03-31","value":2702000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-06-30","value":2503000000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2011-12-31","value":130507000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-06-30","value":152082000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-09-30","value":331877000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2012-12-31","value":422089000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2012-12-31","value":422089000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":447236000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":376809000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2013-09-30","value":342419000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-12-31","value":797749000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-12-31","value":797749000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2014-03-31","value":828625000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-06-30","value":844659000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-09-30","value":821399000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":906986000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":906986000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-03-31","value":983934000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-06-30","value":954074000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2015-09-30","value":981607000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-12-31","value":1085635000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-12-31","value":1085635000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-03-31","value":1193258000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-06-30","value":1097889000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-09-30","value":1126907000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-12-31","value":1342535000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-12-31","value":1342535000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2017-03-31","value":1396255000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-06-30","value":2111027000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-09-30","value":2127492000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2421951000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2421951000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2018-03-31","value":2489926000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2018-06-30","value":2351629000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":2292185000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":2344693000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":2344693000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":2374486000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":2442287000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":2297213000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2826901000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2826901000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-03-31","value":2805861000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-06-30","value":3337122000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-09-30","value":3966881000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":4522000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":4522000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-03-31","value":4524000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":4225000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":4288000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":5220000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":5220000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-03-31","value":5442000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-06-30","value":5332000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-09-30","value":5476000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":6654000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":6654000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-03-31","value":6734000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-06-30","value":6603000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-09-30","value":6046000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":7777000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":7777000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-03-31","value":7372000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-06-30","value":8021000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-09-30","value":7696000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":9187000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":9187000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-03-31","value":9270000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-06-30","value":9275000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-09-30","value":8364000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":10471000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":10471000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2026-03-31","value":8435000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-06-30","value":8514000000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2011-12-31","value":156323000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-06-30","value":200472000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-09-30","value":382204000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2012-12-31","value":478114000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2012-12-31","value":478114000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-03-31","value":515953000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-06-30","value":542333000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-09-30","value":578736000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-12-31","value":1168476000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-12-31","value":1168476000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2014-03-31","value":1224261000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-06-30","value":1262243000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2014-09-30","value":1304612000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":1424752000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":1424752000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-03-31","value":1493642000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2015-06-30","value":1563311000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2015-09-30","value":1662888000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-12-31","value":1807052000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-12-31","value":1807052000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2016-03-31","value":1874043000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2016-06-30","value":1714338000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-09-30","value":1813114000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-12-31","value":2033767000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-12-31","value":2033767000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2017-03-31","value":2170263000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-06-30","value":2924406000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-09-30","value":3069515000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3550245000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3550245000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2018-03-31","value":3704485000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2018-06-30","value":3472884000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-09-30","value":3581442000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":3879140000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":3879140000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-03-31","value":4398895000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-06-30","value":4602703000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-09-30","value":4756808000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":6022430000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":6022430000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-03-31","value":6197416000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-06-30","value":6521309000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-09-30","value":7705459000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":8715000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":8715000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-03-31","value":8822000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-06-30","value":9187000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-09-30","value":9478000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":10798000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":10798000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-03-31","value":10993000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-06-30","value":11102000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-09-30","value":11106000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":13299000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":13299000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-03-31","value":13614000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-06-30","value":14923000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-09-30","value":15091000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":17387000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":17387000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-03-31","value":17544000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-06-30","value":18207000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-09-30","value":18434000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-12-31","value":20383000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-12-31","value":20383000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-03-31","value":20972000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-06-30","value":22051000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-09-30","value":21789000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-12-31","value":26038000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-12-31","value":26038000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2026-03-31","value":24381000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-06-30","value":31666000000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2011-12-31","value":126561000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-06-30","value":151805000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-09-30","value":166688000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2012-12-31","value":211627000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2012-12-31","value":211627000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":229113000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":249172000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2013-09-30","value":268139000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-12-31","value":328088000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-12-31","value":328088000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2014-03-31","value":365506000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-06-30","value":403047000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-09-30","value":419277000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":506997000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-12-31","value":506997000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-03-31","value":540926000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-06-30","value":591633000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2015-09-30","value":634821000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-12-31","value":731636000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-12-31","value":731636000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-03-31","value":1048283000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-06-30","value":852081000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-09-30","value":898339000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-12-31","value":1071498000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-12-31","value":1071498000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2017-03-31","value":1139805000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-06-30","value":1217290000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-09-30","value":1280651000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2039479000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2039479000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2018-03-31","value":2098016000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2018-06-30","value":1837041000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":1818957000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":2012573000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":2012573000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":2097841000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":2224979000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":2192561000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2752785000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2752785000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-03-31","value":2721061000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-06-30","value":2848871000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-09-30","value":2835947000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":3737000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":3737000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-03-31","value":3664000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":3908000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":3792000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":4949000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-12-31","value":4949000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-03-31","value":4852000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-06-30","value":4743000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-09-30","value":4432000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":6005000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-12-31","value":6005000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-03-31","value":5761000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-06-30","value":5767000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-09-30","value":5601000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":7365000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":7365000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-03-31","value":7033000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-06-30","value":7172000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-09-30","value":6786000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":8358000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-12-31","value":8358000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-03-31","value":8258000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-06-30","value":8495000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-09-30","value":7867000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":10443000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-12-31","value":10443000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2026-03-31","value":9983000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-06-30","value":12153000000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2011-12-31","value":145577000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2012-06-30","value":175119000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2012-09-30","value":190936000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2012-12-31","value":234709000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2012-12-31","value":234709000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2013-03-31","value":252026000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2013-06-30","value":274438000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2013-09-30","value":291140000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2013-12-31","value":774217000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2013-12-31","value":774217000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2014-03-31","value":820519000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2014-06-30","value":864126000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-09-30","value":887197000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2014-12-31","value":996077000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2014-12-31","value":996077000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-03-31","value":1038732000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2015-06-30","value":1100198000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2015-09-30","value":1145954000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2015-12-31","value":1240238000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2015-12-31","value":1240238000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2016-03-31","value":1571687000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2016-06-30","value":1390056000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2016-09-30","value":1450611000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2016-12-31","value":1646806000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2016-12-31","value":1646806000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2017-03-31","value":1742924000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2017-06-30","value":2441980000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2017-09-30","value":2518124000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2771501000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2771501000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2018-03-31","value":2839322000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2018-06-30","value":2581174000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-09-30","value":2561258000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-12-31","value":2767941000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-12-31","value":2767941000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2019-03-31","value":3203944000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-06-30","value":3341757000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-09-30","value":3327335000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":3894489000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":3894489000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-03-31","value":3931321000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-06-30","value":4042503000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-09-30","value":5031743000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-12-31","value":5881000000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-12-31","value":5881000000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-03-31","value":5785000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-06-30","value":5912000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-09-30","value":5944000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-12-31","value":7103000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-12-31","value":7103000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-03-31","value":6996000000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-06-30","value":6908000000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-09-30","value":6583000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":8267000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":8267000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-03-31","value":8014000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-06-30","value":7997000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-09-30","value":7909000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":9759000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":9759000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-03-31","value":9437000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-06-30","value":9541000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-09-30","value":9144000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-12-31","value":10774000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-12-31","value":10774000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-03-31","value":10833000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-06-30","value":11119000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-09-30","value":10488000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-12-31","value":13074000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-12-31","value":13074000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2026-03-31","value":12653000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2026-06-30","value":19150000000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2019-12-31","value":694981000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":694981000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":694981000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-09-30","value":1705533000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":1705533000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2020-12-31","value":1640000000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":1640000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":1640000000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-03-31","value":1611000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":1611000000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-06-30","value":1483000000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-06-30","value":99000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":1582000000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-09-30","value":1484000000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-09-30","value":93000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":1577000000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2025-12-31","value":1491000000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2025-12-31","value":1491000000},"totalDebt@2026Q2":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2026-06-30","value":5435000000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2012-12-31","value":243405000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2012-12-31","value":243405000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2013-03-31","value":263927000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2013-06-30","value":267895000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2013-09-30","value":287596000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2011-06-30","value":-58381000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2011-12-31","value":-57426000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2012-06-30","value":-43128000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2012-09-30","value":191268000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2013-12-31","value":394259000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2013-12-31","value":394259000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2014-03-31","value":403742000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-06-30","value":398117000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2014-09-30","value":417415000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2014-12-31","value":428675000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2014-12-31","value":428675000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2015-03-31","value":454910000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2015-06-30","value":463113000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-09-30","value":516934000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":566814000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":566814000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2016-03-31","value":302356000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2016-06-30","value":324282000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2016-09-30","value":362503000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2016-12-31","value":541093000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2016-12-31","value":541093000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2017-03-31","value":427339000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2017-06-30","value":482426000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-09-30","value":551391000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2017-12-31","value":778744000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2017-12-31","value":778744000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2018-03-31","value":865163000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-06-30","value":891710000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-09-30","value":1020184000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2018-12-31","value":1110000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2018-12-31","value":1110000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2019-03-31","value":1194951000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-06-30","value":1260946000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-09-30","value":1429473000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2019-12-31","value":2127000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2019-12-31","value":2127000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2020-03-31","value":2266000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-06-30","value":2479000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-09-30","value":2674000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2020-12-31","value":2834000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2020-12-31","value":2834000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-03-31","value":3037000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-06-30","value":3275000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-09-30","value":3534000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2021-12-31","value":3695000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2021-12-31","value":3695000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2022-03-31","value":3997000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-06-30","value":4194000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-09-30","value":4523000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2022-12-31","value":5032000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2022-12-31","value":5032000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2023-03-31","value":5600000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-06-30","value":6926000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-09-30","value":7182000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-12-31","value":7628000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-12-31","value":7628000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-03-31","value":8107000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-06-30","value":8666000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-09-30","value":9290000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2024-12-31","value":9609000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2024-12-31","value":9609000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2025-03-31","value":10139000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2025-06-30","value":10932000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2025-09-30","value":11301000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2025-12-31","value":12964000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2025-12-31","value":12964000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2026-03-31","value":11728000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2026-06-30","value":12516000000},"temporaryEquity@2011Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":56,"unit":"USD","end":"2011-12-31","value":68172000},"temporaryEquity@2012Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":51,"unit":"USD","end":"2012-06-30","value":68481000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":56,"unit":"USD","end":"2012-12-31","value":0},"temporaryEquity@FY2012":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":56,"unit":"USD","end":"2012-12-31","value":0},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":36441000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":26757000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":9684000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16079000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":23018000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16079000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":6939000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":32095000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":9077000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":48766000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":16671000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":48766000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15023000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":24759000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15023000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":9736000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":45479000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":20720000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81746000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":36267000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81746000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24217000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":66276000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24217000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":42059000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":91276000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":140937000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":49661000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":140937000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67366000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":147551000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67366000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":80185000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":211200000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":63649000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":317754000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":106554000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":317754000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":78687000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-69484000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":78687000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":-148171000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":27234000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":96718000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":159081000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":131847000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":159081000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":187608000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":316333000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":187608000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":128725000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":458157000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":141824000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":642940000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":184783000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":642940000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":250080000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":375976000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":250080000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":125896000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":521477000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":145501000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":811089000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":289612000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":811089000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":360848000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":604583000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":360848000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":243735000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":814761000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":210178000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1236000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":421239000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1236000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":492000000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":860000000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":492000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":368000000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1101000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":241000000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1786000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":685000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1786000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":727000000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1027000000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":727000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":300000000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1347000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":320000000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2191000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":844000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2191000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":863000000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1296000000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":863000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":433000000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1561000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":265000000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2723000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":1162000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2723000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":902000000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1482000000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":902000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":580000000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1793000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":311000000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3398000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":1605000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3398000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1341000000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":1961000000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1341000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":620000000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2632000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":671000000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4267000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":1635000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4267000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1677000000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2393000000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1677000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":716000000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3206000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":813000000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5444000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":2238000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5444000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1670000000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2257000000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1670000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":587000000},"#467":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":9193000},"#468":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":6676000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":2517000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":2517000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8558000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":8558000},"#471":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":20226000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":11668000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":11668000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":32156000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":11930000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":11930000},"#475":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":42066000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":9910000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":9910000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":42066000},"#477":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10415000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":10415000},"#478":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":22235000},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":11820000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":11820000},"#480":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":39059000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":16824000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":16824000},"#482":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":55321000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":16262000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":16262000},"#484":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":0},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#484"}],"rule":"component-sum","value":55321000},"#485":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10968000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":10968000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":27405000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":16437000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":16437000},"#488":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":45499000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":18094000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":18094000},"#490":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":54379000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":8880000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":8880000},"#492":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":0},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#492"}],"rule":"component-sum","value":54379000},"#493":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26699000},"#494":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":0},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":26699000},"#495":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":41820000},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":15121000},"#497":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":0},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#498"}],"rule":"component-sum","value":15121000},"#499":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":62588000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":20768000},"#501":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":0},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#502"}],"rule":"component-sum","value":20768000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":87481000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":24893000},"#505":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1750000},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":1750000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#506"}],"rule":"component-sum","value":26643000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#505"}],"rule":"component-sum","value":89231000},"#507":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":29077000},"#508":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5750000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"}],"rule":"component-sum","value":34827000},"#509":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":52929000},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":23852000},"#511":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":10750000},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#512"}],"rule":"component-sum","value":28852000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":84112000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":31183000},"#515":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":10750000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#516"}],"rule":"component-sum","value":31183000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":105562000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":21450000},"#519":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":18750000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#520"}],"rule":"component-sum","value":29450000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#519"}],"rule":"component-sum","value":124312000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33186000},"#522":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":0},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":33186000},"#523":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":69103000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":35917000},"#525":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":6170000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":6170000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#526"}],"rule":"component-sum","value":42087000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":115856000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":46753000},"#529":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":6170000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#530"}],"rule":"component-sum","value":46753000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":150510000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":34654000},"#533":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6670000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":500000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#534"}],"rule":"component-sum","value":35154000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#533"}],"rule":"component-sum","value":157180000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":35371000},"#536":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7850000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":43221000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":88362000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":52991000},"#539":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":10850000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#540"}],"rule":"component-sum","value":55991000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":136349000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":47987000},"#543":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":13600000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":2750000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#544"}],"rule":"component-sum","value":50737000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":224462000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":88113000},"#547":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":24400000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":10800000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#548"}],"rule":"component-sum","value":98913000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#547"}],"rule":"component-sum","value":248862000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":47124000},"#550":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":0},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":47124000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":97020000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":49896000},"#553":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":36160000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":36160000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#554"}],"rule":"component-sum","value":86056000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":185889000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":88869000},"#557":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":37360000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":1200000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#558"}],"rule":"component-sum","value":90069000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":265000000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":79111000},"#561":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":73000000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":35640000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#562"}],"rule":"component-sum","value":114751000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#561"}],"rule":"component-sum","value":338000000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":83000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":83000000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":194000000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":111000000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":285000000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"#568":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6500000},"#569":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":6500000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#570"}],"rule":"component-sum","value":91000000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":419000000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":134000000},"#573":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13000000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":6500000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#574"}],"rule":"component-sum","value":140500000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#573"}],"rule":"component-sum","value":432000000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":107000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":107000000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":198000000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":91000000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":292000000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":94000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":94000000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":392000000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":100000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":100000000},"#582":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#582"}],"rule":"component-sum","value":399000000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":93000000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":244000000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":151000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":151000000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":406000000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":162000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":162000000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":550000000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":144000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":144000000},"#590":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#590"}],"rule":"component-sum","value":550000000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":165000000},"#592":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":165000000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":297000000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":132000000},"#595":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":0},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#596"}],"rule":"component-sum","value":132000000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":433000000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"#599":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3000000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#600"}],"rule":"component-sum","value":139000000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":694000000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":261000000},"#603":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3000000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#604"}],"rule":"component-sum","value":261000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#603"}],"rule":"component-sum","value":697000000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":135000000},"#606":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":156000000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":397000000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":262000000},"#609":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":30000000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#610"}],"rule":"component-sum","value":271000000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":599000000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":202000000},"#613":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":30000000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#614"}],"rule":"component-sum","value":202000000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":852000000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":253000000},"#617":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":40000000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#618"}],"rule":"component-sum","value":263000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#617"}],"rule":"component-sum","value":892000000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":205000000},"#620":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":34000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":239000000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":395000000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"#623":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":34000000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#624"}],"rule":"component-sum","value":190000000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":630000000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":235000000},"#627":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":43000000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#628"}],"rule":"component-sum","value":244000000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":868000000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":238000000},"#631":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43000000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#632"}],"rule":"component-sum","value":238000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#631"}],"rule":"component-sum","value":911000000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":141000000},"#634":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":141000000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":255000000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":114000000},"#637":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":0},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#638"}],"rule":"component-sum","value":114000000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2046000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":4872000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2046000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":2826000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":8841000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":3969000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13506000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":4665000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13506000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4364000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":9703000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4364000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":5339000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":16316000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":6613000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24152000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":7836000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24152000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7938000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":16630000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7938000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":8692000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":28734000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":12104000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42059000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":13325000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42059000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13824000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":28857000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13824000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":15033000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":43957000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":15100000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60356000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":16399000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60356000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17452000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":37452000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17452000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":59716000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":22264000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":83082000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":23366000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":83082000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25226000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":52407000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25226000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":27181000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":81808000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":29401000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":113875000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":32067000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":113875000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":33411000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":68618000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":33411000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":35207000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":106492000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":37874000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":149604000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":43112000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":149604000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":55449000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":115777000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":55449000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":60328000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":179783000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":64006000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":252000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":72217000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":252000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":76000000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":159000000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":76000000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":83000000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":243000000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":84000000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":336000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":93000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":336000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":106000000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":221000000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":106000000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":115000000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":346000000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":472000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":472000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":101000000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":206000000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":101000000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":315000000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":109000000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":433000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":433000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":126000000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":262000000},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":126000000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"#685":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":408000000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":146000000},"#686":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":562000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":154000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":562000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":130000000},"#687":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":266000000},"#688":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":130000000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"#689":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":410000000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":144000000},"#690":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":564000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":154000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":564000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":160000000},"#691":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":332000000},"#692":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":160000000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":172000000},"#693":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":526000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"#694":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":738000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":212000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":738000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":258000000},"#695":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":665000000},"#696":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":258000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":407000000},"#697":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":29584225},"dilutedShares@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#697"}],"scale":5,"rule":"split-restated","value":147921125},"#698":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":32126535},"dilutedShares@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#698"}],"scale":5,"rule":"split-restated","value":160632675},"#699":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":27788547},"dilutedShares@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#699"}],"scale":5,"rule":"split-restated","value":138942735},"#700":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":117698005},"dilutedShares@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#700"}],"scale":5,"rule":"split-restated","value":588490025},"#701":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":73908631},"#702":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":57089411},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"#701","weight":4},{"ref":"#702","weight":-3}],"rule":"unaverage-quarter","value":124366291},"dilutedShares@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#703"}],"scale":5,"rule":"split-restated","value":621831455},"dilutedShares@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#701"}],"scale":5,"rule":"split-restated","value":369543155},"#704":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":135415809},"dilutedShares@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#704"}],"scale":5,"rule":"split-restated","value":677079045},"#705":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":168742366},"dilutedShares@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#705"}],"scale":5,"rule":"split-restated","value":843711830},"#706":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":171883190},"dilutedShares@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#706"}],"scale":5,"rule":"split-restated","value":859415950},"dilutedShares@2017Q4":{"kind":"computed","op":"product","terms":[{"ref":"#292"}],"scale":5,"rule":"split-restated","value":868124245},"dilutedShares@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#286"}],"scale":5,"rule":"split-restated","value":855880000},"#707":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":190249786},"dilutedShares@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#707"}],"scale":5,"rule":"split-restated","value":951248930},"#708":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":192190899},"dilutedShares@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#708"}],"scale":5,"rule":"split-restated","value":960954495},"dilutedShares@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#303"}],"scale":5,"rule":"split-restated","value":898947315},"dilutedShares@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#297"}],"scale":5,"rule":"split-restated","value":889230000},"#709":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":182062000},"dilutedShares@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#709"}],"scale":5,"rule":"split-restated","value":910310000},"#710":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":186678000},"dilutedShares@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#710"}],"scale":5,"rule":"split-restated","value":933390000},"#711":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":197878000},"dilutedShares@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#711"}],"scale":5,"rule":"split-restated","value":989390000},"dilutedShares@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#315"}],"scale":5,"rule":"split-restated","value":993375000},"dilutedShares@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#309"}],"scale":5,"rule":"split-restated","value":986115000},"#712":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":199938000},"dilutedShares@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#712"}],"scale":5,"rule":"split-restated","value":999690000},"#713":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":201453000},"dilutedShares@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#713"}],"scale":5,"rule":"split-restated","value":1007265000},"#714":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":201861000},"dilutedShares@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#714"}],"scale":5,"rule":"split-restated","value":1009305000},"dilutedShares@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#327"}],"scale":5,"rule":"split-restated","value":1007005000},"dilutedShares@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#321"}],"scale":5,"rule":"split-restated","value":1012390000},"#715":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":202268000},"dilutedShares@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#715"}],"scale":5,"rule":"split-restated","value":1011340000},"#716":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":202274000},"dilutedShares@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#716"}],"scale":5,"rule":"split-restated","value":1011370000},"#717":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":203124000},"dilutedShares@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#717"}],"scale":5,"rule":"split-restated","value":1015620000},"dilutedShares@2021Q4":{"kind":"computed","op":"product","terms":[{"ref":"#339"}],"scale":5,"rule":"split-restated","value":1022405000},"dilutedShares@FY2021":{"kind":"computed","op":"product","terms":[{"ref":"#333"}],"scale":5,"rule":"split-restated","value":1015835000},"#718":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":202800000},"dilutedShares@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#718"}],"scale":5,"rule":"split-restated","value":1014000000},"#719":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":203018000},"dilutedShares@2022Q2":{"kind":"computed","op":"product","terms":[{"ref":"#719"}],"scale":5,"rule":"split-restated","value":1015090000},"#720":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":203121000},"dilutedShares@2022Q3":{"kind":"computed","op":"product","terms":[{"ref":"#720"}],"scale":5,"rule":"split-restated","value":1015605000},"dilutedShares@2022Q4":{"kind":"computed","op":"product","terms":[{"ref":"#351"}],"scale":5,"rule":"split-restated","value":1020450000},"dilutedShares@FY2022":{"kind":"computed","op":"product","terms":[{"ref":"#345"}],"scale":5,"rule":"split-restated","value":1017675000},"#721":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":204263000},"dilutedShares@2023Q1":{"kind":"computed","op":"product","terms":[{"ref":"#721"}],"scale":5,"rule":"split-restated","value":1021315000},"#722":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":205351000},"dilutedShares@2023Q2":{"kind":"computed","op":"product","terms":[{"ref":"#722"}],"scale":5,"rule":"split-restated","value":1026755000},"#723":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":206277000},"dilutedShares@2023Q3":{"kind":"computed","op":"product","terms":[{"ref":"#723"}],"scale":5,"rule":"split-restated","value":1031385000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":1027953000},"#724":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":207684000},"dilutedShares@2024Q1":{"kind":"computed","op":"product","terms":[{"ref":"#724"}],"scale":5,"rule":"split-restated","value":1038420000},"#725":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":207799000},"dilutedShares@2024Q2":{"kind":"computed","op":"product","terms":[{"ref":"#725"}],"scale":5,"rule":"split-restated","value":1038995000},"#726":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":208552000},"dilutedShares@2024Q3":{"kind":"computed","op":"product","terms":[{"ref":"#726"}],"scale":5,"rule":"split-restated","value":1042760000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":1042113000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":1046852000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":1046608000},"#727":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":209505000},"dilutedShares@2025Q3":{"kind":"computed","op":"product","terms":[{"ref":"#727"}],"scale":5,"rule":"split-restated","value":1047525000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":1046691000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":1039884000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":1034334000},"#728":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":53,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":25123582},"dilutedShares@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#728"}],"scale":5,"rule":"split-restated","value":125617910},"#729":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":32,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":129782029},"dilutedShares@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#729"}],"scale":5,"rule":"split-restated","value":648910145},"#730":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":33,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":134454085},"dilutedShares@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#730"}],"scale":5,"rule":"split-restated","value":672270425},"#731":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":34,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":137456531},"dilutedShares@2013Q3":{"kind":"computed","op":"product","terms":[{"ref":"#731"}],"scale":5,"rule":"split-restated","value":687282655},"dilutedShares@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#281"}],"scale":5,"rule":"split-restated","value":697769190},"#732":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":142060025},"dilutedShares@2014Q1":{"kind":"computed","op":"product","terms":[{"ref":"#732"}],"scale":5,"rule":"split-restated","value":710300125},"#733":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":39,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":144456675},"dilutedShares@2014Q2":{"kind":"computed","op":"product","terms":[{"ref":"#733"}],"scale":5,"rule":"split-restated","value":722283375},"#734":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":40,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":146335519},"dilutedShares@2014Q3":{"kind":"computed","op":"product","terms":[{"ref":"#734"}],"scale":5,"rule":"split-restated","value":731677595},"dilutedShares@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#370"}],"scale":5,"rule":"split-restated","value":743513200},"dilutedShares@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#364"}],"scale":5,"rule":"split-restated","value":726777715},"#735":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":42,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":151601880},"dilutedShares@2015Q1":{"kind":"computed","op":"product","terms":[{"ref":"#735"}],"scale":5,"rule":"split-restated","value":758009400},"#736":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":154465367},"dilutedShares@2015Q2":{"kind":"computed","op":"product","terms":[{"ref":"#736"}],"scale":5,"rule":"split-restated","value":772326835},"#737":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":44,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":156930506},"dilutedShares@2015Q3":{"kind":"computed","op":"product","terms":[{"ref":"#737"}],"scale":5,"rule":"split-restated","value":784652530},"dilutedShares@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#382"}],"scale":5,"rule":"split-restated","value":798852305},"dilutedShares@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#376"}],"scale":5,"rule":"split-restated","value":778533215},"#738":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":46,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":162067108},"dilutedShares@2016Q1":{"kind":"computed","op":"product","terms":[{"ref":"#738"}],"scale":5,"rule":"split-restated","value":810335540},"#739":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":47,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":163838755},"dilutedShares@2016Q2":{"kind":"computed","op":"product","terms":[{"ref":"#739"}],"scale":5,"rule":"split-restated","value":819193775},"#740":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":48,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":165378836},"dilutedShares@2016Q3":{"kind":"computed","op":"product","terms":[{"ref":"#740"}],"scale":5,"rule":"split-restated","value":826894180},"dilutedShares@2016Q4":{"kind":"computed","op":"product","terms":[{"ref":"#394"}],"scale":5,"rule":"split-restated","value":834166525},"dilutedShares@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#388"}],"scale":5,"rule":"split-restated","value":822669115},"#741":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":50,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":170419083},"dilutedShares@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#741"}],"scale":5,"rule":"split-restated","value":852095415},"#742":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":4,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":177343176},"dilutedShares@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#742"}],"scale":5,"rule":"split-restated","value":886715880},"#743":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2011-12-31","value":22229978},"sharesOutstanding@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#743"}],"scale":5,"rule":"split-restated","value":111149890},"#744":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2012-02-21","value":28987013},"sharesOutstanding@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#744"}],"scale":5,"rule":"split-restated","value":144935065},"#745":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2012-09-30","value":123371566},"sharesOutstanding@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#745"}],"scale":5,"rule":"split-restated","value":616857830},"#746":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2012-12-31","value":126367700},"sharesOutstanding@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#746"}],"scale":5,"rule":"split-restated","value":631838500},"sharesOutstanding@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#746"}],"scale":5,"rule":"split-restated","value":631838500},"#747":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2013-12-31","value":140354605},"sharesOutstanding@2013Q4":{"kind":"computed","op":"product","terms":[{"ref":"#747"}],"scale":5,"rule":"split-restated","value":701773025},"sharesOutstanding@FY2013":{"kind":"computed","op":"product","terms":[{"ref":"#747"}],"scale":5,"rule":"split-restated","value":701773025},"#748":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2014-12-31","value":149509092},"sharesOutstanding@2014Q4":{"kind":"computed","op":"product","terms":[{"ref":"#748"}],"scale":5,"rule":"split-restated","value":747545460},"sharesOutstanding@FY2014":{"kind":"computed","op":"product","terms":[{"ref":"#748"}],"scale":5,"rule":"split-restated","value":747545460},"#749":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2015-12-31","value":160785764},"sharesOutstanding@2015Q4":{"kind":"computed","op":"product","terms":[{"ref":"#749"}],"scale":5,"rule":"split-restated","value":803928820},"sharesOutstanding@FY2015":{"kind":"computed","op":"product","terms":[{"ref":"#749"}],"scale":5,"rule":"split-restated","value":803928820},"#750":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2016-12-31","value":167430773},"sharesOutstanding@2016Q4":{"kind":"computed","op":"product","terms":[{"ref":"#750"}],"scale":5,"rule":"split-restated","value":837153865},"sharesOutstanding@FY2016":{"kind":"computed","op":"product","terms":[{"ref":"#750"}],"scale":5,"rule":"split-restated","value":837153865},"#751":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2017-03-31","value":169721359},"sharesOutstanding@2017Q1":{"kind":"computed","op":"product","terms":[{"ref":"#751"}],"scale":5,"rule":"split-restated","value":848606795},"#752":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2017-06-30","value":170712093},"sharesOutstanding@2017Q2":{"kind":"computed","op":"product","terms":[{"ref":"#752"}],"scale":5,"rule":"split-restated","value":853560465},"#753":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2017-09-30","value":172706935},"sharesOutstanding@2017Q3":{"kind":"computed","op":"product","terms":[{"ref":"#753"}],"scale":5,"rule":"split-restated","value":863534675},"#754":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":174275864},"sharesOutstanding@2017Q4":{"kind":"computed","op":"product","terms":[{"ref":"#754"}],"scale":5,"rule":"split-restated","value":871379320},"sharesOutstanding@FY2017":{"kind":"computed","op":"product","terms":[{"ref":"#754"}],"scale":5,"rule":"split-restated","value":871379320},"#755":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2018-03-31","value":176562963},"sharesOutstanding@2018Q1":{"kind":"computed","op":"product","terms":[{"ref":"#755"}],"scale":5,"rule":"split-restated","value":882814815},"#756":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2018-06-30","value":177945946},"sharesOutstanding@2018Q2":{"kind":"computed","op":"product","terms":[{"ref":"#756"}],"scale":5,"rule":"split-restated","value":889729730},"#757":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-09-30","value":179305339},"sharesOutstanding@2018Q3":{"kind":"computed","op":"product","terms":[{"ref":"#757"}],"scale":5,"rule":"split-restated","value":896526695},"#758":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-12-31","value":180175000},"sharesOutstanding@2018Q4":{"kind":"computed","op":"product","terms":[{"ref":"#758"}],"scale":5,"rule":"split-restated","value":900875000},"sharesOutstanding@FY2018":{"kind":"computed","op":"product","terms":[{"ref":"#758"}],"scale":5,"rule":"split-restated","value":900875000},"#759":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-03-31","value":184739169},"sharesOutstanding@2019Q1":{"kind":"computed","op":"product","terms":[{"ref":"#759"}],"scale":5,"rule":"split-restated","value":923695845},"#760":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-06-30","value":187461809},"sharesOutstanding@2019Q2":{"kind":"computed","op":"product","terms":[{"ref":"#760"}],"scale":5,"rule":"split-restated","value":937309045},"#761":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-09-30","value":188600000},"sharesOutstanding@2019Q3":{"kind":"computed","op":"product","terms":[{"ref":"#761"}],"scale":5,"rule":"split-restated","value":943000000},"#762":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-12-31","value":189461000},"sharesOutstanding@2019Q4":{"kind":"computed","op":"product","terms":[{"ref":"#762"}],"scale":5,"rule":"split-restated","value":947305000},"sharesOutstanding@FY2019":{"kind":"computed","op":"product","terms":[{"ref":"#762"}],"scale":5,"rule":"split-restated","value":947305000},"#763":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-03-31","value":190700000},"sharesOutstanding@2020Q1":{"kind":"computed","op":"product","terms":[{"ref":"#763"}],"scale":5,"rule":"split-restated","value":953500000},"#764":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-06-30","value":191800000},"sharesOutstanding@2020Q2":{"kind":"computed","op":"product","terms":[{"ref":"#764"}],"scale":5,"rule":"split-restated","value":959000000},"#765":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-09-30","value":195100000},"sharesOutstanding@2020Q3":{"kind":"computed","op":"product","terms":[{"ref":"#765"}],"scale":5,"rule":"split-restated","value":975500000},"#766":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2020-12-31","value":195845000},"sharesOutstanding@2020Q4":{"kind":"computed","op":"product","terms":[{"ref":"#766"}],"scale":5,"rule":"split-restated","value":979225000},"sharesOutstanding@FY2020":{"kind":"computed","op":"product","terms":[{"ref":"#766"}],"scale":5,"rule":"split-restated","value":979225000},"#767":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-03-31","value":197400000},"sharesOutstanding@2021Q1":{"kind":"computed","op":"product","terms":[{"ref":"#767"}],"scale":5,"rule":"split-restated","value":987000000},"#768":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-06-30","value":198100000},"sharesOutstanding@2021Q2":{"kind":"computed","op":"product","terms":[{"ref":"#768"}],"scale":5,"rule":"split-restated","value":990500000},"#769":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-09-30","value":199000000},"sharesOutstanding@2021Q3":{"kind":"computed","op":"product","terms":[{"ref":"#769"}],"scale":5,"rule":"split-restated","value":995000000},"#770":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-12-31","value":199608000},"sharesOutstanding@2021Q4":{"kind":"computed","op":"product","terms":[{"ref":"#770"}],"scale":5,"rule":"split-restated","value":998040000},"sharesOutstanding@FY2021":{"kind":"computed","op":"product","terms":[{"ref":"#770"}],"scale":5,"rule":"split-restated","value":998040000},"#771":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2022-03-31","value":200500000},"sharesOutstanding@2022Q1":{"kind":"computed","op":"product","terms":[{"ref":"#771"}],"scale":5,"rule":"split-restated","value":1002500000},"#772":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-12-31","value":202882000},"sharesOutstanding@2022Q4":{"kind":"computed","op":"product","terms":[{"ref":"#772"}],"scale":5,"rule":"split-restated","value":1014410000},"sharesOutstanding@FY2022":{"kind":"computed","op":"product","terms":[{"ref":"#772"}],"scale":5,"rule":"split-restated","value":1014410000},"#773":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-09-30","value":204600000},"sharesOutstanding@2023Q3":{"kind":"computed","op":"product","terms":[{"ref":"#773"}],"scale":5,"rule":"split-restated","value":1023000000},"#774":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-12-31","value":204724000},"sharesOutstanding@2023Q4":{"kind":"computed","op":"product","terms":[{"ref":"#774"}],"scale":5,"rule":"split-restated","value":1023620000},"sharesOutstanding@FY2023":{"kind":"computed","op":"product","terms":[{"ref":"#774"}],"scale":5,"rule":"split-restated","value":1023620000},"#775":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2024-03-31","value":205382000},"sharesOutstanding@2024Q1":{"kind":"computed","op":"product","terms":[{"ref":"#775"}],"scale":5,"rule":"split-restated","value":1026910000},"#776":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-06-30","value":205857000},"sharesOutstanding@2024Q2":{"kind":"computed","op":"product","terms":[{"ref":"#776"}],"scale":5,"rule":"split-restated","value":1029285000},"#777":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-09-30","value":206317000},"sharesOutstanding@2024Q3":{"kind":"computed","op":"product","terms":[{"ref":"#777"}],"scale":5,"rule":"split-restated","value":1031585000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2024-12-31","value":1032437000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2024-12-31","value":1032437000},"#778":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-03-31","value":206979000},"sharesOutstanding@2025Q1":{"kind":"computed","op":"product","terms":[{"ref":"#778"}],"scale":5,"rule":"split-restated","value":1034895000},"#779":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2025-06-30","value":207519000},"sharesOutstanding@2025Q2":{"kind":"computed","op":"product","terms":[{"ref":"#779"}],"scale":5,"rule":"split-restated","value":1037595000},"#780":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-09-30","value":207564000},"sharesOutstanding@2025Q3":{"kind":"computed","op":"product","terms":[{"ref":"#780"}],"scale":5,"rule":"split-restated","value":1037820000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2025-12-31","value":1047278000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2025-12-31","value":1047278000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-03-31","value":1031308000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2026-06-30","value":1033862000},"#781":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9487000},"#782":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17729000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#782"}],"rule":"component-sum","value":27216000},"#783":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":11932000},"#784":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":21246000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#784"}],"rule":"component-sum","value":33178000},"#785":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21236000},"#786":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31777000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#786"}],"rule":"component-sum","value":53013000},"#787":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":22891000},"#788":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":43000000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788"}],"rule":"component-sum","value":65891000},"#789":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27574000},"#790":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":50118000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#790"}],"rule":"component-sum","value":77692000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":32308000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":52392000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#792"}],"rule":"component-sum","value":84700000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#121"}],"rule":"component-sum","value":281296000},"#793":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":32308000},"#794":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66544000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#794"}],"rule":"component-sum","value":98852000},"#795":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":35998000},"#796":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":85567000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796"}],"rule":"component-sum","value":121565000},"#797":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":41575000},"#798":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":84334000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798"}],"rule":"component-sum","value":125909000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":45378000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":99213000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800"}],"rule":"component-sum","value":144591000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#123"}],"rule":"component-sum","value":490917000},"#801":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53114000},"#802":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":122157000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802"}],"rule":"component-sum","value":175271000},"#803":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":58938000},"#804":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":152290000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#804"}],"rule":"component-sum","value":211228000},"#805":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66086000},"#806":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":147125000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#806"}],"rule":"component-sum","value":213211000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":70638000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":164050000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808"}],"rule":"component-sum","value":234688000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#125"}],"rule":"component-sum","value":834398000},"#809":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":76899000},"#810":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":189297000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810"}],"rule":"component-sum","value":266196000},"#811":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":79717000},"#812":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":220234000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812"}],"rule":"component-sum","value":299951000},"#813":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":81888000},"#814":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":207302000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#814"}],"rule":"component-sum","value":289190000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":90909000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":225599000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816"}],"rule":"component-sum","value":316508000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#127"}],"rule":"component-sum","value":1171845000},"#817":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":94260000},"#818":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":535771000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#818"}],"rule":"component-sum","value":630031000},"#819":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":96649000},"#820":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":292941000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#820"}],"rule":"component-sum","value":389590000},"#821":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":102837000},"#822":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":281594000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822"}],"rule":"component-sum","value":384431000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":105249000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":263852000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824"}],"rule":"component-sum","value":369101000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#129"}],"rule":"component-sum","value":1773153000},"#825":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":116084000},"#826":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":334479000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826"}],"rule":"component-sum","value":450563000},"#827":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":122128000},"#828":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":363924000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828"}],"rule":"component-sum","value":486052000},"#829":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":127486000},"#830":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":368796000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830"}],"rule":"component-sum","value":496282000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":134164000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":415829000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832"}],"rule":"component-sum","value":549993000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#131"}],"rule":"component-sum","value":1982890000},"#833":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":143473000},"#834":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":466032000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#834"}],"rule":"component-sum","value":609505000},"#835":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":153165000},"#836":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":509880000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#836"}],"rule":"component-sum","value":663045000},"#837":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":157858000},"#838":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":505671000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838"}],"rule":"component-sum","value":663529000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":168162000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":547001000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#840"}],"rule":"component-sum","value":715163000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#133"}],"rule":"component-sum","value":2651242000},"#841":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":186252000},"#842":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":618387000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#842"}],"rule":"component-sum","value":804639000},"#843":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":198147000},"#844":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":662757000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#844"}],"rule":"component-sum","value":860904000},"#845":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":200793000},"#846":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":628716000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#846"}],"rule":"component-sum","value":829509000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":210808000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":712140000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#848"}],"rule":"component-sum","value":922948000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#135"}],"rule":"component-sum","value":3418000000},"#849":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":223000000},"#850":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":774000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850"}],"rule":"component-sum","value":997000000},"#851":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":233000000},"#852":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":775000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852"}],"rule":"component-sum","value":1008000000},"#853":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":252000000},"#854":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":831000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854"}],"rule":"component-sum","value":1083000000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":279000000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":953000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856"}],"rule":"component-sum","value":1232000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#137"}],"rule":"component-sum","value":4320000000},"#857":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":299000000},"#858":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":964000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858"}],"rule":"component-sum","value":1263000000},"#859":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":329000000},"#860":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1029000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#860"}],"rule":"component-sum","value":1358000000},"#861":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":350000000},"#862":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1088000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862"}],"rule":"component-sum","value":1438000000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":374000000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":1205000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864"}],"rule":"component-sum","value":1579000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#139"}],"rule":"component-sum","value":5639000000},"#865":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":369000000},"#866":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1266000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866"}],"rule":"component-sum","value":1635000000},"#867":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":389000000},"#868":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1341000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#868"}],"rule":"component-sum","value":1730000000},"#869":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":400000000},"#870":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1340000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870"}],"rule":"component-sum","value":1740000000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":415000000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":1370000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872"}],"rule":"component-sum","value":1785000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#141"}],"rule":"component-sum","value":6890000000},"#873":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":438000000},"#874":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1514000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874"}],"rule":"component-sum","value":1952000000},"#875":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":471000000},"#876":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1562000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#876"}],"rule":"component-sum","value":2033000000},"#877":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":496000000},"#878":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1561000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878"}],"rule":"component-sum","value":2057000000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":516000000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":1651000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#880"}],"rule":"component-sum","value":2167000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#143"}],"rule":"component-sum","value":8209000000},"#881":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":520000000},"#882":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1751000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#882"}],"rule":"component-sum","value":2271000000},"#883":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":552000000},"#884":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1835000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#883"},{"ref":"#884"}],"rule":"component-sum","value":2387000000},"#885":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":584000000},"#886":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1795000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886"}],"rule":"component-sum","value":2379000000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":631000000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":1952000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#888"}],"rule":"component-sum","value":2583000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#145"}],"rule":"component-sum","value":9620000000},"#889":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":651000000},"#890":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1986000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#890"}],"rule":"component-sum","value":2637000000},"#891":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":724000000},"#892":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2133000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#892"}],"rule":"component-sum","value":2857000000},"#893":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":774000000},"#894":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2061000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894"}],"rule":"component-sum","value":2835000000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":834000000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":2291000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#896"}],"rule":"component-sum","value":3125000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#147"}],"rule":"component-sum","value":11454000000},"#897":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":940000000},"#898":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2327000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#898"}],"rule":"component-sum","value":3267000000},"#899":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1169000000},"#900":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2656000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#900"}],"rule":"component-sum","value":3825000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":34769000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-124312000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":71.31565042038555},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-27.47463128646247},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-29.780982541148898},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.25295147541106},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-377141000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":95071000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-46753000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":74.10778842013762},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-0.7941150187256789},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-4.505130267358826},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.6612582194524503},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":-3331000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":149629000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-35154000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":75.5662519828153},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-0.16390666062033207},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.1590277056892004},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1875341692657782},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":3661000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":485760000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-157180000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":73.94508400860258},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-3.3565911595240854},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-6.090506407630151},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1875341692657782},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-60012000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":206859000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-43221000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":75.65043396207201},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-3.44233582588566},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.8027161239736467},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.1868002913228497},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":9704000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":69905000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-55991000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":75.72877842853883},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-5.0691222332090975},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-8.35837073096524},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.2801178634554156},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-25351000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":94764000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-50737000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":76.54751098281525},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.4214890275844343},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.2487056100383749},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.260164478874432},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":18463000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":190699000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-98913000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":76.49533644283736},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.03885715244164089},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.9805141164680247},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1650225855161527},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":10893000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":562227000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-248862000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":76.13254441861748},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-1.6262549754371332},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-1.0236061109714139},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1650225855161527},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":13709000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":313724000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-47124000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":76.39170213682905},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-1.9916950385714247},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.19583585786246113},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.1318712905315513},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-3288000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":157679000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-86056000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":76.23863178495365},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.2377827663615957},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.3285701951303748},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0976674386589715},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-8046000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":120109000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-90069000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":77.33286070850826},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.358309071800215},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.5830308873117165},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.047730485035536},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":69141000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":306488000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-114751000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":77.84087026994641},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.9841160387959262},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":62.93500620705387},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.0269240060520528},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-81019000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":42378000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":898000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-338000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":76.99421965317919},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.2138728323699421},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.112658959537573},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.0269240060520528},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-81019000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":100000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":409000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-83000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":78.68068833652008},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.684512428298279},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.610994263862333},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.031164314214198},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":57000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":257000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-111000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":78.24463118580766},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.88235294117647},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.806349206349206},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.1713840324816391},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":70000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":150000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-91000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":78.125},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.989583333333334},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":1.1161458333333334},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.398785308752244},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":357533000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":34000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":544500000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-140500000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":77.68},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.44},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.3716000000000002},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.21006154669521},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-37000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":22000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":1354000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-432000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":78.15888470900641},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.403629121487055},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.6333259570701486},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.21006154669521},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-37000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":183000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":620000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-107000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":78.01470588235294},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.13235294117647},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.061764705882353},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.23471615720524},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-210000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":106000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":209000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-91000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":76.65010645848119},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.61958836053939},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.187366926898509},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.0811156601842375},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":220000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":57000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":226000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-94000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":76.85185185185185},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.894179894179894},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.159391534391534},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.130801687763713},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":177000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":75000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":744000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-100000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":76.82775712515489},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.168525402726146},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.6279429987608427},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.0547585370781976},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":39000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1792000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-399000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":77.05223880597015},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.358887381275442},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.900949796472185},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.0547585370781976},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":277000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":770000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-93000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":78.57142857142857},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.052264808362369},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.355400696864112},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1215993404781532},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":91000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":282000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-151000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":77.79680365296804},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.2557077625570776},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.141552511415525},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.1241830065359477},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":35000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":103000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-162000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":78.15401419989078},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.96996176952485},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.369197160021846},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2355595667870036},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":110000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":1018000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-144000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":78.6082474226804},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.989690721649484},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.731958762886598},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.108076602830974},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":190000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":2173000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-550000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":78.28847481021394},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.899930986887509},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.485852311939269},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.108076602830974},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":426000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":737000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-165000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":79.1030534351145},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.870229007633588},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.15648854961832},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1688942891859053},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":448000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-132000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":78.09302325581396},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.441860465116279},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":48.55813953488372},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1449627189179816},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":172000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-139000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":78.32167832167832},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.096153846153847},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.576923076923077},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0794500981967505},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":1344000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-261000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":78.82642593352483},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.07919573245794},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.10504718916701},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.055940257976918},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":2701000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-697000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":78.58655668264407},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.494036339315572},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.295507747185376},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.055940257976918},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":1185000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-156000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":80.0230503265463},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.754514022281981},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.330772185939303},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.0482013365562348},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":349000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-271000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":78.98743814236772},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.135896459840122},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.973353635325466},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.118377021751255},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":469000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-202000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":79.12048623525206},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.944583482302468},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.44511977118341},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.1340996168582376},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":1372000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-263000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":78.66080486980047},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.647954007439974},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":12.986134595874196},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.0991864082316343},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":3375000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-892000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":79.1788055353241},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.418062636562272},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.973415877640203},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.0991864082316343},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":1438000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-239000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":78.91839378238342},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.604922279792746},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.896373056994818},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.1225478324049407},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":526000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-190000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":77.4805598755832},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.135303265940902},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.975116640746501},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0918187168922895},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":569000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-244000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":77.2820663340182},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.788963897857354},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":14.734370413853831},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0631752891826618},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":2000000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-238000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":76.62556053811659},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.41591928251121},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.238789237668161},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0026812218711099},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-2235000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":4533000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-911000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":77.534267208917},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.737008585630367},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.164633227895767},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0026812218711099},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-2235000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":1529000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-141000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":75.06631299734748},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.342175066312997},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.440318302387269},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.8449363918661725},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":473000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-114000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":70.6797090544269},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.063205417607223},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.474291447203411},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.7005677610466552},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2932000000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":4608000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-10415000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":62.40589255169364},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-15.025774095579422},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-15.54358323927437},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.9520324032246097},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-2084000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-11820000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":64.78448866193187},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-18.922541135958994},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-20.939719434172684},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.5122445539627245},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":3896000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-16824000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":62.63223649322751},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-13.16747409198357},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-13.22409872459756},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.277020500561276},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":20005000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-16262000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":63.76427373632516},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-15.460352950570948},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-19.349996007346483},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.4315092292311817},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":26425000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-55321000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":63.43836100317909},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-15.605086541858002},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-17.35735311432945},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.4315092292311817},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-67699000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-2853000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-11930000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":57.14663143989432},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-20.74287046390551},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-20.28595850493434},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.9910071510846612},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":6761000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-9910000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":57.01551315824486},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-12.689923099438547},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-13.212793698943614},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.9944950313523322},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":6700000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-42066000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":57.32298778886554},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-15.421481092436975},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-15.324645483193278},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.9944950313523322},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":13249000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-10968000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":61.813214465454024},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-26.01265367747502},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-31.138830972751457},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.2670626473984012},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":25622000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-16437000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":64.65635625490984},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-26.668145864941202},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-30.201430824493126},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.0956836299488644},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":6906000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-18094000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":63.02094990823224},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-19.304243699359862},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-22.96991808048704},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.9590843284988206},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":40781000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-8880000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":64.32496313205793},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-18.52689844649603},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-22.556615017878425},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.7889376071258805},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":86558000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-54379000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":63.55266839837495},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-22.244833077679278},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-26.281383549943378},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.7889376071258805},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-146481000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":40667000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-26699000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":63.720726161046215},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-25.585476779075695},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-27.407012511558566},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.8189807848023574},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-49528000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":65064000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-15121000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":67.68875954538822},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-21.577441268503055},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-25.099709787772174},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6126111964680807},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-52714000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":42881000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-20768000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":68.64330844342332},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-10.73712425808922},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-15.711277043844534},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.546273673996292},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-31992000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":79911000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-26643000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":68.17468930509365},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-10.802730614388237},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-13.085244179940487},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.4838457921698769},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-27681000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":228523000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-89231000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":67.23823447507658},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-16.545828857858933},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-19.734455185583005},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.4838457921698769},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-161915000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":43860000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-34827000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":69.18389297728841},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-105.97393086808835},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-108.97511761186614},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.138297578039518},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-323450000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-177023000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-28852000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":71.68309347459217},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-14.144829364335271},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-14.539482936433526},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.2884796163744996},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-46018000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":65535000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-31183000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":71.2469523788221},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-7.486243764958507},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-10.137674189724203},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.2544340165572239},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-24992000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":102397000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-29450000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":72.83219158546514},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.417553012191896},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.2876426752682373},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.25295147541106},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":17319000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":154422000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-33186000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":72.92634063404475},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-5.082433280235836},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-5.0175968057541205},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.2249946262737925},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-14063000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":86638000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-42087000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":72.75497592904087},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-8.431305185852791},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-12.44908066336797},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.7342022032547708},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-46279000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":67.82431744955062},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.695438358487366},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.905206036967949},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":7167000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-2517000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":65.10805041377898},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.9797935491417378},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":0.3538322075035822},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":7521000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-8558000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":55.227593767788996},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-11.768674495583058},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-11.890957390736016},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-4729000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-11668000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":59.680487547116634},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-16.05840701729665},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-15.366188748370732},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.0018247093310497},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.0311786411295738},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.4995956103049277},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":19.308774666309215},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":27.25021080217741},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":25.319860265395672},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":35.107141281214886},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.077463806698614},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.07880290656473},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":26.654748609598833},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":21.551040778652077},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":39.76596030552929},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":18.908531437671485},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":13.5588762215903},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":32.21655417585987},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":25.953757225433527},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":39.101338432122375},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":23.99626517273576},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.020833333333334},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":43.56},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":29.962381057756144},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":45.588235294117645},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.83321504613201},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.947089947089948},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":46.09665427509294},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":30.39348710990502},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":44.71544715447154},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":16.095890410958905},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.6253413435281265},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":52.47422680412372},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":29.993098688750862},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":35.162213740458014},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":20.837209302325583},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.517482517482517},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":55.149774312679526},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":30.108126184371862},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":45.52439492892816},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.285116102017511},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.76796567751162},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":46.39837673317552},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":30.72651128914785},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":46.567357512953365},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.36080870917574},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.70090989140006},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":56.05381165919282},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":34.139177586985994},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":40.55702917771883},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.863556558816153},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.361942773362501},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-2.0387000841306175},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.5017391851445727},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":15.974606723628524},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.222771694336513},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-4.43391094879167},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.995236954844204},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.7491465336134455},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.525487094686893},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":15.364872239246328},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.8643180088634224},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":20.596048564675463},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":12.681320259082312},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":19.185805136721328},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":26.372022892718753},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":16.42006509668773},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":27.975144407491687},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":22.727751919481243},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.33900333138267},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-51.86544862178886},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":18.323472834231776},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":26.550694123931066},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":36.015029001494966},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.32770859638869},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":20.95797877006755},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.856718180093187},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-8.329517032444429},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-294059000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":26070000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":35728000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":53863000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":43115000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":9856000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":56337000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":54005000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":163313000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":52161000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":52282000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":133147000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":114595000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":352000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":133000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":153000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":118000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":115000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":519000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":212000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":172000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":200000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":165000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":749000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":192000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":140000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":219000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":308000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":859000000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-43547000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-104422000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":-35704000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-37681000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":-16892000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-11282000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-101559000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-305998000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-26018000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-2728000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":40685000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":11163000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":-19098000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":2821981000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#901"}],"scale":100,"value":24.62741598898079},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":2821981000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#902"}],"scale":100,"value":24.62741598898079},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":4379533000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#903"}],"scale":100,"value":38.9432617587309},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4474000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#904"}],"scale":100,"value":36.65623603039786},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4474000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#905"}],"scale":100,"value":36.65623603039786},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4648000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#906"}],"scale":100,"value":34.66006884681583},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4857000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#907"}],"scale":100,"value":32.571546221947706},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":5111000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#908"}],"scale":100,"value":30.855018587360593},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":14455000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#909"}],"scale":100,"value":10.314769975786925},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":14455000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#910"}],"scale":100,"value":10.314769975786925},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":17951000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#911"}],"scale":100,"value":30.276864798618462},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1920409500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#912"}],"scale":100,"value":-21.570868088290542},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-94534000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2441314500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":-3.8722581625595556},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-116846000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2792006000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":-4.185019659699871},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2792006000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#917"}],"scale":100,"value":-4.185019659699871},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-84710000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2937374000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#919"}],"scale":100,"value":-2.8838683803969123},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-81652000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3198645000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":-2.5527059114093626},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-51065000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3325478500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":-1.5355684903691305},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-26704000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":3714692500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":-0.7188751155041769},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":3714692500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#926"}],"scale":100,"value":-0.7188751155041769},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-38871000},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4051690000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#928"}],"scale":100,"value":-0.9593774449674087},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":2796000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4037793500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":0.06924574027869429},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":34989000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":4169125000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":0.8392408478997391},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":626698000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4950785000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":12.658558188246916},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4950785000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#935"}],"scale":100,"value":12.658558188246916},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":676474000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5298155500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":12.768103918429723},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":728319000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":5562006000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":13.094538193594182},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":700579000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":6231133500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":11.243203182855895},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":119000000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":7368715000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":1.6149355756057873},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":7368715000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#944"}],"scale":100,"value":1.6149355756057873},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":153209000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":7509708000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":2.0401459018113624},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":171443000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":7854154500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":2.1828320285779963},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":221475000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":8591729500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":2.5777697028287494},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":230605000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":9756500000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":2.363603751345257},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":9756500000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#953"}],"scale":100,"value":2.357402757136268},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":223165000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":9907500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":2.2524854907898058},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":184165000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":10144500000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":1.81541722115432},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":201275000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":10292000000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":1.9556451612903227},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":325000000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":12048500000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":2.6974312155040048},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":12048500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#962"}],"scale":100,"value":2.6974312155040048},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":400000000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":12303500000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":3.251107408461007},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1424000000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":13012500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":10.9433237271854},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1586000000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":13098500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":12.108256670611137},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1731000000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":15343000000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":11.28201785830672},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":15343000000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#971"}],"scale":100,"value":11.28201785830672},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1928000000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":15579000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":12.375633866101804},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1146000000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":16565000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":6.918201026260188},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1336000000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":16762500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":7.970171513795675},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1425000000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":18885000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":7.545671167593328},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":18885000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#980"}],"scale":100,"value":7.545671167593328},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1538000000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":19258000000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":7.986291411361512},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1661000000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":20129000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":8.25177604451289},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1731000000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":20111500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":8.607015886433135},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1748000000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":23210500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":7.5310742982701795},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":23210500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#989"}],"scale":100,"value":7.5310742982701795},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1757000000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":22676500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":7.748109276122858},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1670000000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":26858500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":6.217770910512501},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-45066000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"totalAssets@2013Q1"}],"scale":100,"value":-8.734516516039251},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-57747000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":371402500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":-15.548360606081005},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-59407000},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":480470000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#998"}],"scale":100,"value":-12.364351572418673},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-73708000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":823295000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":-8.952805494992681},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":823295000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1001"}],"scale":100,"value":-8.952805494992681},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-37348000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":317218500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":-11.773588236499448},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":317218500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1004"}],"scale":100,"value":-11.773588236499448},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-103661000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":870107000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":-11.913592236357138},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-132619000},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":902288000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1008"}],"scale":100,"value":-14.698078662245315},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-158956000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":941674000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":-16.88015172979184},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-179387000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1296614000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":-13.835034944864086},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1296614000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1013"}],"scale":100,"value":-13.835034944864086},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-194169000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1358951500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":-14.288147884600738},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-205731000},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1412777000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1017"}],"scale":100,"value":-14.562170816767262},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-205711000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1483750000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":-13.864262847514745},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-198426000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1615902000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":-12.279581311242884},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1615902000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1022"}],"scale":100,"value":-12.279581311242884},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-473665000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1683842500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":-28.130006220890614},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-461365000},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1638824500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1026"}],"scale":100,"value":-28.152190792851826},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-456593000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1738001000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":-26.271158647204462},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-414249000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1920409500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":-21.570868088290542},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-102431000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2022153000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":-5.065442624766771},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-108610000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2319372000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":-4.682733084645326},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":553953500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1035"}],"scale":100,"value":-74.78046442526313},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":456947000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1036"}],"scale":100,"value":-20.68817609044375},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":659918500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1037"}],"scale":100,"value":-17.70612583220504},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":659918500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1038"}],"scale":100,"value":-17.70612583220504},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":646251000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#1039"}],"scale":100,"value":-13.107910084471822},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":687068000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1040"}],"scale":100,"value":-11.884122095629545},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":785787500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1041"}],"scale":100,"value":-6.498576269029477},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":944372000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1042"}],"scale":100,"value":-2.8276992541074915},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":944372000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1043"}],"scale":100,"value":-2.8276992541074915},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1030057000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1044"}],"scale":100,"value":-3.773674660722659},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1076328000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1045"}],"scale":100,"value":0.2597721140767498},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1224828500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1046"}],"scale":100,"value":2.8566448282351367},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1618500000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1047"}],"scale":100,"value":38.72091442693852},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1618500000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1048"}],"scale":100,"value":38.72091442693852},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1730475500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1049"}],"scale":100,"value":39.09179875704684},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1869973000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1050"}],"scale":100,"value":38.94810245923337},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":2051736500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1051"}],"scale":100,"value":34.14566149210681},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":2480500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1052"}],"scale":100,"value":4.797419875025197},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":2480500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1053"}],"scale":100,"value":4.797419875025197},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2651500000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1054"}],"scale":100,"value":5.778201018291533},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":2877000000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1055"}],"scale":100,"value":5.959089329162322},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3104000000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1056"}],"scale":100,"value":7.135148195876289},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":3264500000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1057"}],"scale":100,"value":7.064022055444938},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":3264500000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1058"}],"scale":100,"value":7.045489355184562},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":3517000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1059"}],"scale":100,"value":6.345322718225761},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":3734500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1060"}],"scale":100,"value":4.931449993305663},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":4028500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1061"}],"scale":100,"value":4.996276529725704},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4363500000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1062"}],"scale":100,"value":7.448149421336084},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4363500000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1063"}],"scale":100,"value":7.448149421336084},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":4798500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1064"}],"scale":100,"value":8.335938314056476},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":5560000000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1065"}],"scale":100,"value":25.611510791366904},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":5852500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1066"}],"scale":100,"value":27.099530115335323},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":6330000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1067"}],"scale":100,"value":27.345971563981042},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":6330000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1068"}],"scale":100,"value":27.345971563981042},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":6853500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1069"}],"scale":100,"value":28.13161158532137},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":7796000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1070"}],"scale":100,"value":14.69984607491021},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":8236000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1071"}],"scale":100,"value":16.22146673142302},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":8618500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1072"}],"scale":100,"value":16.534199686720427},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":8618500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1073"}],"scale":100,"value":16.534199686720427},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":9123000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1074"}],"scale":100,"value":16.85848953195221},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":9799000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1075"}],"scale":100,"value":16.950709256046537},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":10295500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1076"}],"scale":100,"value":16.813170802777915},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":11286500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1077"}],"scale":100,"value":15.487529349222523},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":11286500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1078"}],"scale":100,"value":15.487529349222523},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":10933500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1079"}],"scale":100,"value":16.069876983582567},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":11724000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1080"}],"scale":100,"value":14.244285226885022},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"equity@2013Q1"}],"scale":100,"value":-17.07517609035832},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":112383500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1081"}],"scale":100,"value":-51.38387752650523},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":239432000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#1082"}],"scale":100,"value":-24.811637542183167},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":318832000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1083"}],"scale":100,"value":-23.118131178802628},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":318832000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1084"}],"scale":100,"value":-23.118131178802628},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":92989500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1085"}],"scale":100,"value":-40.16367439334548},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":92989500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1086"}],"scale":100,"value":-40.16367439334548},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":333834500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1087"}],"scale":100,"value":-31.0516138985036},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":333006000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1088"}],"scale":100,"value":-39.82480796141811},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":352505500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1089"}],"scale":100,"value":-45.09319712742071},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":411467000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1090"}],"scale":100,"value":-43.596934869625024},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":411467000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1091"}],"scale":100,"value":-43.596934869625024},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":429326000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1092"}],"scale":100,"value":-45.226471259602256},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":430615000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1093"}],"scale":100,"value":-47.77608768853849},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":467174500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1094"}],"scale":100,"value":-44.03301121957641},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":497744500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1095"}],"scale":100,"value":-39.86503115554265},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":497744500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1096"}],"scale":100,"value":-39.86503115554265},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":378633000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1097"}],"scale":100,"value":-125.0987103606923},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":393697500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1098"}],"scale":100,"value":-117.18768851719912},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":439718500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1099"}],"scale":100,"value":-103.83756880822617},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":553953500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1100"}],"scale":100,"value":-74.78046442526313},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":364847500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1101"}],"scale":100,"value":-28.075017644358258},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":403354000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1102"}],"scale":100,"value":-26.926719457350117},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":385505000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":38.34039463738712},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":134716000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":37.66636097255463},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":163427000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":42.3752677186996},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":527509000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":37.923413983615916},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":160451000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":37.42114088872614},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":182798000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":40.77964029643644},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":180725000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":36.70497103815813},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":166348000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":30.295050200967786},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":690322000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":35.982494602537194},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":199704000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":33.89282817002759},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":202848000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":32.14421541035979},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":212736000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":31.605548680205086},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":235896000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":32.97211090781769},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":851184000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":32.627214797824},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":257074000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":32.58531218390572},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":237096000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":28.4320497323433},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":266167000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":30.0470856244913},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":298663000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":31.394027563313532},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":1059000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":30.606936416184972},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":314000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":30.019120458891013},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":338000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":31.559290382819793},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":360000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":31.25},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":364000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":29.11999999999999},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1377000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":30.471343217526005},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":362000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":26.617647058823522},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":343000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":24.343506032647277},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":319000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":21.097883597883605},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":326000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":20.198265179677822},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1349000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":22.879918588873814},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":374000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":21.718931475029034},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":398000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":22.716894977168955},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":457000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":24.959038776624798},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":497000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":25.618556701030926},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":1726000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":23.823326432022075},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":507000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":24.188931297709914},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":477000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":22.1860465116279},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":509000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":22.2465034965035},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":520000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":21.33771029954863},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":2013000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":22.438970014491133},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":485000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":18.632347291586626},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":588000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":22.382946326608288},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":610000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":21.809081158383982},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":611000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":20.662833953331084},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":2294000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":20.88492352512745},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":682000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":22.085492227979266},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":772000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":24.01244167962675},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":38508000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":81.18740907845081},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":45448000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":80.05072744566175},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":46914000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":72.91009402439971},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":50068000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":66.61344828503766},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":180938000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":74.24254858193278},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":30148000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":88.15978009766938},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":53151000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":61.84735684613505},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":64535000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":63.1322024613097},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":67453000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":60.627005455738406},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":72774000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":58.11227341691287},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":257913000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":60.735429176969255},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":72874000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":52.39341433604141},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":79959000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":47.9494114190109},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":82438000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":46.128967276959585},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":87646000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":44.26476232803378},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":322917000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":47.30947912500385},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":93915000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":44.307052140929585},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":94596000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":38.342061317466246},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":96506000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":36.954240857744594},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":100016000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":35.01347803255732},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":122892000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":40.176671167357036},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":106946000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":31.333794299643735},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":27289000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":92.55214515855519},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2011-12-31","value":156323000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2011-12-31","value":-57426000}},"quality":[{"metric":"totalAssets","periodKey":"2016Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.0338e+9 ≠ liabilities + mezzanine + equity 2.1879e+9 (7.04% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2016","rule":"accounting-identity","severity":"warning","message":"Assets 2.0338e+9 ≠ liabilities + mezzanine + equity 2.1879e+9 (7.04% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"2011Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 5.917e+5 against net income 2.036e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}