{"schemaVersion":2,"ticker":"OII","company":{"ticker":"OII","name":"OCEANEERING INTERNATIONAL INC","exchange":"NYSE","cik":73756,"sic":"1389","sicDescription":"Oil & Gas Field Services, NEC","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:46.815Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1822081000,1917045000,2192663000,2782604000,3287019000,3659624000,3062754000,2271603000,1921507000,1909482000,2048124000,1827889000,1869275000,2066084000,2424706000,2661161000,2784156000],"pretaxIncome":[289775000,305222000,337885000,421922000,542336000,623477000,336261000,43346000,-17844000,-185833000,-330821000,-498897000,-5709000,79052000,161055000,224916000,285900000],"interestExpense":[7781000,6010000,1096000,4218000,2194000,4708000,25050000,25318000,27817000,37742000,42711000,43900000,38810000,38215000,36523000,37917000,36977000],"totalDebt":[120000000,0,120000000,94000000,0,743469000,795836000,793058000,792312000,786580000,796516000,805251000,702067000,700973000,477058000,482009000,487417000],"netIncome":[188353000,200531000,235658000,289017000,371500000,428329000,231011000,24586000,166398000,-212327000,-348444000,-496751000,-49307000,25941000,97403000,147468000,353761000],"dilutedEps":[1.7,1.82,2.16,2.66,3.42,4,2.34,0.25,1.68,-2.16,-3.52,-5.01,-0.49,0.26,0.95,1.44,3.49],"cash":[162351000,245219000,106142000,120549000,91430000,430714000,385235000,450193000,430316000,354259000,373655000,452016000,538114000,568745000,461566000,497516000,688874000],"currentAssets":[874139000,983502000,984122000,1202990000,1433275000,1713550000,1517493000,1262595000,1187402000,1244889000,1244436000,1170263000,1188003000,1297060000,1305659000,1387896000,1512400000],"totalAssets":[1880287000,2030506000,2400544000,2768118000,3128500000,3504940000,3429536000,3130315000,3023950000,2824998000,2740663000,2045842000,1962859000,2031683000,2239006000,2336347000,2667254000],"currentLiabilities":[388547000,439856000,501375000,617185000,727088000,679137000,615956000,508364000,435797000,494741000,600956000,437116000,501161000,568414000,732476000,796938000,761726000],"totalLiabilities":[655964000,640291000,842582000,952658000,1085060000,1847469000,1850802000,1613672000,1359432000,2830898000,1665254000,1487685000,1451835000,1505879000,1604923000,1616025000,1590591000],"costOfRevenue":[1384355000,1450725000,1683904000,2154746000,2521483000,2800423000,2457325000,1992376000,1726897000,1780256000,1949880000,1663948000,1605210000,1758707000,2025735000,2175667000,2215714000],"operatingIncome":[292116000,309500000,334831000,428597000,545116000,628330000,373810000,70764000,10656000,-145482000,-290713000,-446079000,39799000,110863000,181328000,246270000,304552000],"equity":[1224323000,1390215000,1557962000,1815460000,2043440000,1657471000,1578734000,1516643000,1664518000,-5900000,1075409000,558157000,511024000,525804000,634083000,720322000,1076663000],"operatingCashFlow":[418234000,441850000,288572000,437800000,531424000,721762000,563853000,339439000,136478000,36567000,157569000,136647000,225314000,120883000,209955000,203214000,318861000],"sharesOutstanding":[109835504,108230764,107907574,107907574,108197444,99613406,97849259,98065362,98279374,98539215,98539215,98834088,99834088,110834088,110834088,110834088,99360091],"depreciationAndAmortization":[122945000,153651000,151227000,176483000,202228000,229779000,241235000,250247000,213519000,293590000,263427000,528895000,139723000,120969000,104960000,103443000,102255000],"dilutedShares":[110053000,109535000,109001000,108617000,108731000,107091000,98808000,98424000,98764000,98496000,98876000,99233000,99706000,101447000,102156000,102369000,101262000],"grossProfit":[437726000,466320000,508759000,627858000,765536000,859201000,605429000,279227000,194610000,129226000,98244000,163941000,264065000,307377000,398971000,485494000,568442000],"operatingExpenses":[145610000,156820000,173928000,199261000,225620000,237471000,239419000,230263000,193954000,216259000,250891000,196426000,218297000,205025000,225279000,249714000,277094000],"capex":[175021000,185262000,235028000,300598000,382531000,386883000,199970000,112392000,93680000,109467000,147684000,60687000,50199000,81043000,100726000,107136000,111015000],"totalCosts":[1529965000,1607545000,1857832000,2354007000,2741903000,3031294000,2688944000,2200839000,1910851000,2054964000,2338837000,2273968000,1829476000,1955221000,2243378000,2414891000,2479604000],"freeCashFlow":[243213000,256588000,53544000,137202000,148893000,334879000,363883000,227047000,42798000,-72900000,9885000,75960000,175115000,39840000,109229000,96078000,207846000],"capexOutflow":[-175021000,-185262000,-235028000,-300598000,-382531000,-386883000,-199970000,-112392000,-93680000,-109467000,-147684000,-60687000,-50199000,-81043000,-100726000,-107136000,-111015000],"grossMargin":[24.0234105948089,24.324937599273884,23.202790396882694,22.563684951218356,23.289673713477164,23.477849090507657,19.76747071426566,12.29206864051509,10.127988084352541,6.767594562294906,4.796779882468054,8.968870648053574,14.126599884982147,14.87727507690878,16.454407255972477,18.243691381318154,20.417031229571904],"operatingMargin":[16.03199857745073,16.144639275551693,15.270518086910755,15.402730679608023,16.583901705466257,17.16925017433485,12.205028546203842,3.1151570058676628,0.554564724458459,-7.618924923094326,-14.194111294042743,-24.4040529813353,2.129114228778537,5.365851533625932,7.478349952530328,9.254231517747328,10.938754868620867],"netMargin":[10.337246258536256,10.460422160147518,10.747570420078233,10.386565964830066,11.302033848906866,11.704180538765732,7.54259075328936,1.0823194017616635,8.659765486152276,-11.119612544135006,-17.012837113377902,-27.17621255995304,-2.637760629120916,1.2555636653688813,4.0171055789856585,5.541491101064536,12.706220484771686],"currentRatio":[2.2497638638311455,2.2359635880833726,1.9628461730241835,1.9491562497468344,1.9712538234711616,2.523128617642685,2.4636386365259857,2.4836436096969887,2.7246676778408294,2.5162438528442155,2.07076058812958,2.6772367060459925,2.3705016950640614,2.2818931271925043,1.782528028222085,1.7415357279989159,1.9854908457896934],"netDebt":[-42351000,-245219000,13858000,-26549000,-91430000,312755000,410601000,342865000,361996000,432321000,422861000,353235000,163953000,132228000,15492000,-15507000,-201457000],"ebit":[297556000,311232000,338981000,426140000,544530000,628185000,361311000,68664000,9973000,-148091000,-288110000,-454997000,33101000,117267000,197578000,262833000,322877000],"fcfMargin":[13.34808935497379,13.384558004637345,2.441962125506747,4.930705195565017,4.52972739129284,9.150639519251158,11.880908489548949,9.99501233270074,2.227314290294024,-3.8177893271578367,0.482636793475395,4.155613387902656,9.368070508619653,1.9282855876140563,4.5048348129628915,3.610379078905786,7.465314443587213],"ebitda":[420501000,464883000,490208000,602623000,746758000,857964000,602546000,318911000,223492000,145499000,-24683000,73898000,172824000,238236000,302538000,366276000,425132000],"debtToCapital":[8.92642616395018,0,7.151532633039366,4.922857771307071,0,30.965746749189897,33.5149521808159,34.335959502983286,32.249361982717566,100.75575139621868,42.550636376991605,59.06163085444709,57.87422378040888,57.139398603006086,42.93406507364952,40.08954272991381,31.163175796634444],"returnOnAssets":[10.01724736702429,10.255260250286835,10.636666252919737,11.183435867928683,12.600443169287887,12.914234544972143,6.662680785109069,0.7495901964846458,5.4075669474746375,-7.260348356661744,-12.521208172757916,-20.75631384486175,-2.4599988874201397,1.2988222429505059,4.561465374790812,6.446191146344336,14.140256187493765],"returnOnEquity":[17.18567302485382,15.339689076999456,15.986692793546656,17.134944872002375,19.254191609007748,23.147219698068934,14.27666047113826,1.5885625563542018,10.461463597724228,-25.602881435026028,-65.15961997514748,-60.817989600665044,-9.223321402082528,5.003915789311245,16.795256779324195,21.776056644799745,39.37272709566301],"revenueGrowth":[-7.8556867758560305,5.211842942218259,14.37723162471407,26.90522893850993,18.12744465256284,11.335650934783148,-16.3095990189156,-25.83135961947972,-15.411847932935462,-0.6258108869756862,7.260712591163476,-10.75301104815919,2.2641418598175367,10.528627409022207,17.35757113457148,9.75190394216865,4.621854897167066]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[450683000,484036000,452262000,435170000,464303000,516274000,501298000,470420000,545838000,602208000,574197000,594893000,672545000,734217000,780949000,718552000,820372000,853297000,894798000,840201000,927407000,973089000,918927000,786772000,810303000,743613000,722066000,608344000,625539000,549275000,488445000,446176000,515036000,476120000,484175000,416413000,478674000,519300000,495095000,493886000,495781000,497647000,560810000,536668000,427216000,439743000,424262000,437553000,498199000,466814000,466709000,446159000,524031000,559671000,536223000,536987000,597910000,635180000,654629000,599092000,668808000,679811000,713450000,674523000,698161000,742898000,668574000,692429000,768184000],"pretaxIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152419000,null,132788000,160545000,180988000,null,101163000,95296000,99765000,null,36540000,32473000,-17173000,null,-8617000,3384000,2167000,null,-43245000,-29782000,-4844000,null,-27979000,-17979000,-17593000,null,-397873000,-19268000,-72161000,null,2976000,12196000,6190000,null,-8948000,14899000,37993000,null,22650000,38469000,53317000,null,32178000,55304000,68608000,null,69378000,78416000,79907000,null,54829000,86077000],"interestExpense":[2208000,1714000,1478000,1641000,3878000,117000,374000,147000,212000,387000,350000,545000,1256000,1282000,1135000,763000,553000,851000,27000,411000,398000,677000,3222000,6088000,6212000,6396000,6354000,6392000,6207000,6325000,6394000,6268000,7599000,8650000,5300000,9371000,8802000,9885000,9684000,9424000,10199000,11382000,11706000,12462000,11611000,9250000,10577000,10407000,9729000,9616000,9058000,9443000,9619000,9552000,9601000,9283000,9517000,9802000,7921000,9204000,9516000,9456000,9741000,9075000,9472000,9381000,9049000,9105000,8456000],"totalDebt":[null,null,120000000,null,null,null,0,null,0,0,120000000,100000000,125000000,120000000,94000000,90000000,75000000,40000000,0,80000000,80000000,250000000,743469000,750000000,792917000,797495000,795836000,800560000,802338000,802256000,793058000,793908000,794099000,795805000,792312000,785068000,782228000,782190000,786580000,790969000,795639000,799855000,796516000,806396000,806006000,805631000,805251000,804888000,773423000,739980000,702067000,701808000,701539000,701258000,700973000,700695000,700404000,700101000,477058000,478173000,479378000,480706000,482009000,483312000,484648000,486022000,487417000,488813000,490245000],"netIncome":[48111000,49839000,46058000,39243000,54317000,59177000,47794000,42070000,56693000,78578000,58317000,51455000,72554000,84406000,80602000,74849000,98811000,104407000,93433000,91225000,110295000,124338000,102471000,69499000,65468000,68539000,27505000,25103000,22309000,-11798000,-11028000,-7534000,2132000,-1768000,173568000,-49133000,-33076000,-65979000,-64139000,-24827000,-35182000,-25523000,-262912000,-367598000,-24788000,-79365000,-25000000,-9365000,6241000,-7370000,-38813000,-19210000,3720000,18303000,23128000,4060000,19002000,29812000,44529000,15135000,34997000,41237000,56099000,50377000,54442000,71289000,177653000,36107000,65015000],"dilutedEps":[0.435,0.45,null,0.355,0.49,0.54,0.43000000000000016,0.39,0.52,0.72,0.5299584031216067,0.47,0.67,0.78,0.7400552705030536,0.69,0.91,0.96,0.8599948536506915,0.84,1.02,1.16,0.9895804438280167,0.7,0.66,0.7,0.27772784172442216,0.26,0.23,-0.12,-0.10971992206527034,-0.08,0.02,-0.02,1.7213818935288492,-0.5,-0.34,-0.67,-0.6599366722484397,-0.25,-0.36,-0.26,-2.648711816435864,-3.71,-0.25,-0.8,-0.2509691354916671,-0.09,0.06,-0.07,-0.37968005691439793,-0.19,0.04,0.18,0.22951314029427963,0.04,0.19,0.29,0.4294734579840963,0.15,0.34,0.4,0.5505654927991698,0.49,0.54,0.71,1.7564128686327078,0.36,0.65],"cash":[49393000,81434000,162351000,220039000,144699000,148250000,245219000,186861000,150918000,166108000,106142000,127492000,85588000,103638000,120549000,127990000,119310000,102349000,91430000,106339000,103330000,74592000,430714000,304512000,190630000,271155000,385235000,370853000,393190000,441625000,450193000,462516000,472381000,472381000,430316000,334910000,339541000,367150000,354259000,341763000,355838000,340323000,373655000,307460000,333509000,358777000,452016000,442743000,456087000,447725000,538114000,438019000,368412000,427507000,568745000,504977000,504019000,556427000,461566000,354697000,382873000,451858000,497516000,381984000,434048000,505992000,688874000,607470000,629473000],"currentAssets":[null,null,874139000,null,887963000,900295000,983502000,956715000,994871000,999771000,984122000,973067000,1040234000,1176845000,1202990000,1191025000,1291740000,1391404000,1433275000,1456239000,1530712000,1558389000,1713550000,1609711000,1520000000,1510430000,1517493000,1426495000,1415356000,1359268000,1262595000,1246730000,1261705000,1232775000,1187402000,1105745000,1114245000,1189836000,1244889000,1220392000,1195193000,1167197000,1244436000,1151906000,1131908000,1125820000,1170263000,1161517000,1228876000,1185135000,1188003000,1142721000,1147764000,1219742000,1297060000,1305287000,1375321000,1458590000,1305659000,1237492000,1337130000,1411099000,1387896000,1335606000,1392707000,1501843000,1512400000,1516910000,1580267000],"totalAssets":[null,null,1880287000,null,1875747000,1938336000,2030506000,2093590000,2160461000,2142962000,2400544000,2454512000,2524864000,2696852000,2768118000,2771621000,2862840000,3028526000,3128500000,3212613000,3383184000,3391455000,3504940000,3353943000,3468334000,3420630000,3429536000,3364173000,3319204000,3237570000,3130315000,3090996000,3091801000,3144683000,3023950000,2928681000,2902748000,2923699000,2824998000,2971518000,2938635000,2885692000,2740663000,2165097000,2128784000,2037700000,2045842000,2003524000,2061549000,1981972000,1962859000,1901997000,1872423000,1922832000,2031683000,2042478000,2164868000,2312449000,2239006000,2228877000,2304866000,2356493000,2336347000,2275023000,2327582000,2539318000,2667254000,2643195000,2688838000],"currentLiabilities":[null,null,388547000,null,470406000,440051000,439856000,429701000,438580000,421561000,501375000,525994000,562226000,615353000,617185000,598239000,602520000,703255000,727088000,695441000,767107000,725542000,679137000,601842000,662986000,623827000,615956000,523212000,497595000,501073000,508364000,477528000,482906000,461456000,435797000,372522000,427376000,476314000,494741000,500311000,491044000,510414000,600956000,485733000,452444000,431175000,437116000,416743000,479523000,451246000,501161000,465435000,472739000,515725000,568414000,575228000,615044000,800474000,732476000,703378000,776945000,800143000,796938000,706424000,696863000,763859000,761726000,729247000,726232000],"totalLiabilities":[null,null,655964000,null,622496000,600801000,640291000,637845000,654094000,626280000,842582000,842557000,900216000,962616000,952658000,937547000,988303000,1050969000,1085060000,1122253000,1210554000,1372582000,1847469000,1770271000,1870170000,1831714000,1850802000,1752525000,1727567000,1665790000,1613672000,1601863000,1600656000,1644725000,1359432000,1290478000,1332214000,1422226000,2830898000,1580018000,1579602000,1582613000,1665254000,1528438000,1503375000,1478281000,1487685000,1455179000,1498817000,1432875000,1451835000,1399942000,1395695000,1445534000,1505879000,1516172000,1613386000,1740114000,1604923000,1599734000,1647771000,1652452000,1616025000,1495895000,1479458000,1625587000,1590591000,1530440000,1520054000],"costOfRevenue":[340538000,369991000,344528000,335465000,340800000,390655000,383805000,371619000,419722000,449112000,443451000,471590000,511387000,563348000,608421000,558177000,618508000,647805000,696993000,650710000,709192000,731234000,709287000,623323000,642758000,575300000,615944000,510864000,530306000,513832000,437374000,401321000,461465000,421235000,442876000,397585000,448946000,471665000,462060000,466299000,453798000,448586000,581197000,489916000,384679000,410092000,379261000,380896000,429802000,406966000,387546000,400679000,447990000,463917000,446121000,459422000,496830000,520483000,549000000,506708000,548597000,548849000,571513000,539512000,549734000,590166000,536302000,565159000,611202000],"operatingIncome":[74298000,76306000,72132000,62329000,85374000,88055000,73742000,61067000,81674000,109622000,82468000,75987000,110047000,123813000,118750000,108290000,146337000,153736000,136753000,132862000,161311000,181918000,152239000,106650000,107940000,113464000,45756000,48099000,38380000,-11856000,-3859000,-150000,9390000,10531000,-9115000,-27149000,-19637000,-1552000,-97144000,-21714000,-9635000,-5194000,-254170000,-380757000,-5182000,-60620000,480000,13783000,22819000,15769000,-12572000,-1039000,22850000,46875000,42177000,26750000,49199000,57929000,47450000,36693000,60364000,71333000,77880000,73472000,79189000,86508000,65383000,57788000,88237000],"equity":[null,null,1224323000,null,1253251000,1337535000,1390215000,1455745000,1506367000,1516682000,1557962000,1611955000,1624648000,1734236000,1815460000,1834074000,1874537000,1977557000,2043440000,2090360000,2172630000,2018873000,1657471000,1583672000,1598164000,1588916000,1578734000,1611648000,1591637000,1571780000,1516643000,1489133000,1491145000,1499958000,1664518000,1638203000,1570534000,1501473000,-5900000,1391500000,1359033000,1303079000,1075409000,636659000,625409000,559419000,558157000,548345000,562732000,549097000,511024000,502055000,476728000,477298000,525804000,526306000,551482000,572335000,634083000,629143000,657095000,704041000,720322000,779128000,848124000,913731000,1076663000,1112755000,1168784000],"operatingCashFlow":[null,104978000,105758000,92213000,102963000,106819000,139855000,48885000,36604000,60703000,142380000,146439000,39962000,104069000,147330000,120761000,109676000,134487000,166500000,82190000,192100000,111196000,336276000,8094000,192370000,172596000,190793000,52638000,91963000,117072000,77766000,59005000,43599000,41410000,-7536000,5618000,10067000,19971000,911000,19124000,53585000,39458000,45402000,-32150000,37518000,26995000,104284000,-1723000,50546000,36496000,139995000,-80501000,-43981000,85899000,159466000,-42919000,20451000,79608000,152815000,-69717000,52623000,91931000,128377000,-80718000,77187000,101263000,221129000,-59118000,55206000],"sharesOutstanding":[null,null,109835504,null,null,null,108230764,null,108533170,108034970,107907574,108303049,107903574,108195457,107907574,null,108197444,108197444,108197444,108001733,null,null,99613406,null,97844464,97844976,97849259,98058211,98064433,98061073,98065362,98258906,98266123,98276771,98279374,98529365,98529365,98532769,98539215,98928299,98929503,98929503,98539215,99267063,99286613,110834088,98834088,110834088,99795438,99798705,99834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,110834088,99360091,99744633,99528933],"depreciationAndAmortization":[null,31798000,33433000,39033000,34099000,41051000,39468000,35437000,37708000,39603000,38479000,40588000,41646000,44839000,49410000,49852000,50173000,50948000,51255000,53351000,56057000,59621000,60750000,58003000,63483000,62022000,57727000,59781000,59979000,74200000,56287000,53663000,53304000,53513000,53039000,54128000,59843000,50703000,128916000,52486000,50304000,50567000,110070000,356196000,38698000,87551000,46450000,36471000,35225000,34241000,33786000,32019000,30860000,30249000,27841000,27821000,26046000,25596000,25497000,27058000,25980000,25263000,25142000,24448000,25400000,26123000,26284000,27171000,27429000],"dilutedShares":[null,null,null,null,null,null,null,109002000,109147000,108928000,108662000,108761000,108663000,108500000,108557000,108612000,108713000,108783000,108815000,108724000,108421000,107407000,103824000,99912000,98893000,98185000,98259000,98286000,98424000,98061000,98544000,98138000,98751000,98270000,100384000,98383000,98531000,98533000,98535000,98714000,98929000,98930000,98930000,99055000,99273000,99297000,99305000,99461000,100847000,99797000,99799000,99963000,101430000,101310000,101672000,102029000,102004000,102206000,102366000,102250000,102472000,102613000,102141000,101903000,101372000,101057000,100710000,100613000,100727000],"grossProfit":[110145000,114045000,107734000,99705000,123503000,125619000,117493000,98801000,126116000,153096000,130746000,123303000,161158000,170869000,172528000,160375000,201864000,205492000,197805000,189491000,218215000,241855000,209640000,163449000,167545000,168313000,106122000,97480000,95233000,35443000,51071000,44855000,53571000,54885000,41299000,18828000,29728000,47635000,33035000,27587000,41983000,49061000,-20387000,46752000,42537000,29651000,45001000,56657000,68397000,59848000,79163000,45480000,76041000,95754000,90102000,77565000,101080000,114697000,105629000,92384000,120211000,130962000,141937000,135011000,148427000,152732000,132272000,127270000,156982000],"operatingExpenses":[35847000,37739000,35602000,37376000,38129000,37564000,43751000,37734000,44442000,43474000,48278000,47316000,51111000,47056000,53778000,52085000,55527000,51756000,61052000,56629000,56904000,59937000,57401000,56799000,59605000,54849000,60366000,49381000,56853000,47299000,54930000,45005000,44181000,44354000,50414000,45977000,49365000,49187000,53730000,53201000,53418000,57455000,62717000,58341000,48519000,52896000,43839000,44174000,46378000,44879000,92635000,48119000,55091000,51179000,49625000,52515000,53681000,58368000,59479000,59391000,63747000,62929000,67057000,65339000,73238000,70324000,70889000,73782000,68745000],"capex":[null,54953000,29970000,36199000,58675000,69377000,21011000,53859000,54345000,55222000,71602000,83417000,68174000,64957000,84050000,94177000,81138000,93264000,113952000,104038000,117662000,79788000,85395000,49412000,45368000,44428000,60762000,21206000,31738000,30445000,29003000,17807000,23493000,18600000,33780000,25732000,27798000,30389000,25548000,29964000,40898000,57985000,18837000,27229000,10631000,7980000,14847000,10699000,12629000,12488000,14383000,19319000,16495000,19280000,25949000,18308000,22428000,25945000,34045000,25518000,22858000,24886000,33874000,26088000,30272000,24215000,30440000,17405000,23180000],"totalCosts":[376385000,407730000,380130000,372841000,378929000,428219000,427556000,409353000,464164000,492586000,491729000,518906000,562498000,610404000,662199000,610262000,674035000,699561000,758045000,707339000,766096000,791171000,766688000,680122000,702363000,630149000,676310000,560245000,587159000,561131000,492304000,446326000,505646000,465589000,493290000,443562000,498311000,520852000,592239000,515600000,505416000,502841000,814980000,917425000,432398000,500363000,422100000,423770000,475380000,451045000,479281000,447198000,501181000,512796000,494046000,510237000,548711000,577251000,607179000,562399000,608444000,608478000,635570000,601051000,618972000,656390000,603191000,634641000,679947000],"freeCashFlow":[null,50025000,75788000,56014000,44288000,37442000,118844000,-4974000,-17741000,5481000,70778000,63022000,-28212000,39112000,63280000,26584000,28538000,41223000,52548000,-21848000,74438000,31408000,250881000,-41318000,147002000,128168000,130031000,31432000,60225000,86627000,48763000,41198000,20106000,22810000,-41316000,-20114000,-17731000,-10418000,-24637000,-10840000,12687000,-18527000,26565000,-59379000,26887000,19015000,89437000,-12422000,37917000,24008000,125612000,-99820000,-60476000,66619000,133517000,-61227000,-1977000,53663000,118770000,-95235000,29765000,67045000,94503000,-106806000,46915000,77048000,190689000,-76523000,32026000],"capexOutflow":[null,-54953000,-29970000,-36199000,-58675000,-69377000,-21011000,-53859000,-54345000,-55222000,-71602000,-83417000,-68174000,-64957000,-84050000,-94177000,-81138000,-93264000,-113952000,-104038000,-117662000,-79788000,-85395000,-49412000,-45368000,-44428000,-60762000,-21206000,-31738000,-30445000,-29003000,-17807000,-23493000,-18600000,-33780000,-25732000,-27798000,-30389000,-25548000,-29964000,-40898000,-57985000,-18837000,-27229000,-10631000,-7980000,-14847000,-10699000,-12629000,-12488000,-14383000,-19319000,-16495000,-19280000,-25949000,-18308000,-22428000,-25945000,-34045000,-25518000,-22858000,-24886000,-33874000,-26088000,-30272000,-24215000,-30440000,-17405000,-23180000],"grossMargin":[24.43957282613278,23.561264038212034,23.8211479186843,22.911735643541604,26.599655828198397,24.33184704246195,23.437755586497452,21.002720972747756,23.105023834910725,25.422445400924598,22.77023390926807,20.726920639509963,23.962411437152902,23.27227509033433,22.092095642609184,22.31919193043788,24.60639807306929,24.082119121478218,22.106106629652725,22.553055756896267,23.529583020184234,24.854355562543613,22.813564080715878,20.774633566014042,20.67683323398778,22.634488638579477,14.696994457570362,16.023828623278934,15.224150692442837,6.452687633698967,10.455834331398622,10.05320770278993,10.401408833557266,11.52755607829959,8.529767129653534,4.521472672563057,6.210489811437429,9.172925091469287,6.672456801219968,5.585701963611036,8.468053434883547,9.85859454593316,-3.635277544979583,8.7115311514754,9.956790007864875,6.742802045740352,10.606889139258287,12.948602797832493,13.728851322463514,12.820523806055517,16.96196130779565,10.193675348922694,14.510782759035248,17.108980097235698,16.80308379163147,14.444483758452254,16.905554347644294,18.057401051670393,16.135704345514785,15.420669947186743,17.973917776103157,19.264472037080896,19.894456514121522,20.0157741100007,21.259709436648567,20.558946181036966,19.784197411206538,18.380223820781623,20.435468585651353],"operatingMargin":[16.48564512084991,15.764529910998357,15.949162211284609,14.322908288714755,18.387561570784595,17.055865683726086,14.71021228889802,12.981378342757536,14.963047644172814,18.203345023646314,14.362318159098706,12.773221402840509,16.36277126437636,16.863270667936046,15.205858513167952,15.070586401540877,17.837883301721657,18.016704617501293,15.283114177725029,15.813120907973211,17.39376562825167,18.69489841114225,16.567039601622326,13.555388346306172,13.320942906542369,15.258474502194016,6.336816856076869,7.9065462961745325,6.135508737264983,-2.158481634882345,-0.7900582460665991,-0.03361902029692319,1.8231735257341235,2.2118373519280854,-1.882583776527082,-6.519729211143745,-4.10237447615705,-0.2988638551896784,-19.62128480392652,-4.396561149739009,-1.9433983956626009,-1.0437117072945281,-45.32194504377597,-70.94833304761976,-1.2129695517021835,-13.78532461005633,0.11313763664905177,3.150018397771241,4.580298234239732,3.3780049441533464,-2.693755637881421,-0.23287662021835265,4.360429058586228,8.375456294858944,7.86557085391712,4.981498621009447,8.228495927480726,9.120091942441514,7.248380380337566,6.124768816809438,9.02560974151027,10.49306351324118,10.915971686873641,10.892438063639046,11.342512686901731,11.644667235609733,9.779470933658802,8.345693204646253,11.486440748570654],"netMargin":[10.675130856943795,10.296548190630448,10.183919940211647,9.017855091113818,11.698610605574377,11.462324269670757,9.534049607219657,8.943072148293014,10.38641501690978,13.048315532174929,10.156270408936306,8.64945460780342,10.7879770126906,11.496056343015756,10.321032487396744,10.416643471871208,12.044657789393105,12.235716286357505,10.441798037098875,10.857520997951681,11.892836694137525,12.777659597426341,11.151157817759191,8.833435861977804,8.079446824212672,9.217025522684514,3.809208576501317,4.126448193785095,3.56636436736958,-2.1479222611624413,-2.2577772318275344,-1.688571326113462,0.4139516460985252,-0.3713349575737209,35.848195383900446,-11.79910329408544,-6.90992199283855,-12.705372616984404,-12.954887445843728,-5.026868548612433,-7.0962783971148555,-5.1287358308198385,-46.880761755318204,-68.49635156185947,-5.8022171454252645,-18.04804169708216,-5.892585242138113,-2.1403121450430005,1.2527122695950814,-1.5787872685909163,-8.316317019813203,-4.305639917607848,0.7098816673059418,3.270314166715803,4.3131309175473636,0.7560704449083497,3.1780702781355052,4.693472716395353,6.802173444806142,2.5263231690625143,5.23274243131063,6.065950683351697,7.863059779942533,7.468537025423892,7.797914807616009,9.5960683700858,26.571927714807934,5.214541851944387,8.463467086010644],"currentRatio":[null,null,2.2497638638311455,null,1.887652368379655,2.045887862997698,2.2359635880833726,2.226466775734755,2.268391171508049,2.3715927232357834,1.9628461730241835,1.8499583645440822,1.850206144859896,1.912471378217056,1.9491562497468344,1.9908849138889306,2.14389563831906,1.9785198825461603,1.9712538234711616,2.093979216065777,1.9954347959280778,2.147896331294398,2.523128617642685,2.6746405202694397,2.2926577635123517,2.4212321685339044,2.4636386365259857,2.7264187365733203,2.8443935328932164,2.712714514651558,2.4836436096969887,2.6107997855623126,2.612734155301446,2.671489806178704,2.7246676778408294,2.9682676459376895,2.6071772865111753,2.4980076168241956,2.5162438528442155,2.4392667760652875,2.433983512679108,2.2867652533041807,2.07076058812958,2.3714798047486996,2.5017637541883637,2.611051197309677,2.6772367060459925,2.7871301977477727,2.5627050214483975,2.626361230902878,2.3705016950640614,2.455167746301847,2.427902077044627,2.3651015560618545,2.2818931271925043,2.269164574742537,2.236134325349081,1.8221578714611593,1.782528028222085,1.759355566992428,1.7210098526922755,1.7635585139156376,1.7415357279989159,1.8906577352977816,1.9985377326676836,1.9661259473279755,1.9854908457896934,2.080104546196282,2.175980953744809],"netDebt":[null,null,-42351000,null,null,null,-245219000,null,-150918000,-166108000,13858000,-27492000,39412000,16362000,-26549000,-37990000,-44310000,-62349000,-91430000,-26339000,-23330000,175408000,312755000,445488000,602287000,526340000,410601000,429707000,409148000,360631000,342865000,331392000,321718000,323424000,361996000,450158000,442687000,415040000,432321000,449206000,439801000,459532000,422861000,498936000,472497000,446854000,353235000,362145000,317336000,292255000,163953000,263789000,333127000,273751000,132228000,195718000,196385000,143674000,15492000,123476000,96505000,28848000,-15507000,101328000,50600000,-19970000,-201457000,-118657000,-139228000],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153270000,null,133199000,160943000,181665000,null,107251000,101508000,106161000,null,42932000,38680000,-10848000,null,-2349000,10983000,10817000,null,-33874000,-20980000,5041000,null,-18555000,-7780000,-6211000,null,-385411000,-7657000,-62911000,null,13383000,21925000,15806000,null,495000,24518000,47545000,null,31933000,47986000,63119000,null,41382000,64820000,78064000,null,78453000,87888000,89288000,null,63934000,94533000],"fcfMargin":[null,10.334975084497847,16.757543193989324,12.87175126961877,9.538598716786236,7.2523504960544205,23.707255963518705,-1.0573530036988223,-3.2502317537437846,0.9101506456241033,12.326431520889173,10.59383788345131,-4.1948122430469335,5.327035467715948,8.102961909164364,3.699662654894844,3.478665776013808,4.831026008529269,5.872610354515768,-2.600330159092884,8.02646518734493,3.2276595460435784,27.30151578961114,-5.251584957268434,18.141608756230692,17.235847140918732,18.00818761719843,5.166813513406889,9.627697074043345,15.771152883346229,9.983314395684264,9.233575987950942,3.9038047825783053,4.790809039737881,-8.533278256828627,-4.830300687058281,-3.704191161416747,-2.006162141344117,-4.976216685686586,-2.194838484994513,2.5589927810868103,-3.722920061810882,4.736898414792889,-11.064382448739257,6.293537695217408,4.324116586278804,21.080605852044258,-2.8389703647329583,7.610814152577585,5.14294772650349,26.914415620868677,-22.373189826945104,-11.540538632256489,11.90324315535377,24.89952874084103,-11.401952002562446,-0.33065177033332777,8.448471299474166,18.14310090142661,-15.896556789274435,4.450455138096434,9.862299962783775,13.245917723736772,-15.834300683594185,6.719796723105416,10.371275733680802,28.521749275323298,-11.051385773848294,4.169053247659415],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204218000,null,186550000,217000000,241286000,null,165254000,164991000,168183000,null,102713000,98659000,63352000,null,51314000,64287000,64330000,null,20254000,38863000,55744000,null,33931000,42524000,44356000,null,-29215000,31041000,24640000,null,49854000,57150000,50047000,null,32514000,55378000,77794000,null,59754000,74032000,88715000,null,68440000,90800000,103327000,null,102901000,113288000,115411000,null,91105000,121962000],"debtToCapital":[null,null,8.92642616395018,null,null,null,0,null,0,0,7.151532633039366,5.841275033514315,7.144294166598081,6.4716681156012505,4.922857771307071,4.677574771032715,3.8470672780255004,1.9825957829196401,0,3.686024438342026,3.551404358460999,11.018686369840886,30.965746749189897,32.13819251377228,33.161444551648394,33.41817482403492,33.5149521808159,33.18785113058244,33.51488632922232,33.79291636689587,34.335959502983286,34.77414553658914,34.74898085281047,34.66407464533578,32.249361982717566,32.397036897647844,33.24722177593824,34.25155112641401,100.75575139621868,36.24193516608942,36.92622357370403,38.0351927354829,42.550636376991605,55.881168770421084,56.30833825270799,59.018424233544565,59.06163085444709,59.47889240064349,57.884227503545624,57.40386338442157,57.87422378040888,58.296334383563575,59.53990054885693,59.50145771605253,57.139398603006086,57.10631042680486,55.94790579972937,55.02052755502045,42.93406507364952,43.183066080504574,42.18120448088076,40.57456992927604,40.08954272991381,38.28395804949146,36.36390920577563,34.721983092731364,31.163175796634444,30.520902016024298,29.55011636324621],"returnOnAssets":[null,null,null,null,10.100349354150639,10.255961814669902,10.255260250286835,9.713363170439294,10.194420109171777,11.03251955627842,10.636666252919737,10.775615850304149,11.137071601222967,11.022407059444847,11.183435867928683,11.955723285266563,12.571885909099684,12.529094148892877,12.600443169287887,12.963263134429571,12.787654994601366,13.062063579315888,12.914234544972143,12.384056421661523,10.560462659515746,8.983358252282525,6.662680785109069,5.555575402389599,4.227040791521167,1.895977891922742,0.7495901964846458,-0.24944350798561588,-0.8806107622751814,-0.5702688376659465,5.4075669474746375,4.146368650676773,2.9890822478888737,0.8364667880169705,-7.260348356661744,-6.373378253852116,-6.5096570452579465,-5.152725991416312,-12.521208172757916,-26.91324928965866,-26.870523238753297,-29.8437743734401,-20.75631384486175,-6.645746878883927,-5.1303321239624635,-1.7660147395110843,-2.4599988874201397,-3.029147711662541,-3.135406149306604,-1.843882561070927,1.2988222429505059,2.4951863048948213,3.1948650716532447,3.588994449246697,4.561465374790812,5.079324944894536,5.569593179370406,5.821361670374145,6.446191146344336,8.113412820000445,8.727782805117295,9.485946250784599,14.140256187493765,13.805447420183489,13.95672611145],"returnOnEquity":[null,null,null,null,15.117243074212588,14.862788637306688,15.339689076999456,13.969342158138959,14.910324544918899,15.775605008308757,15.986692793546656,15.975682107116079,16.66577771106175,16.409641830399906,17.134944872002375,18.131652403389527,19.356964550316714,19.32591607344483,19.254191609007748,19.767232676100555,19.735286436166337,20.9832775752359,23.147219698068934,22.13388451706463,19.188319489211025,16.962023000790786,14.27666047113826,11.68052026088154,8.994667692435986,3.9939937279637143,1.5885625563542018,-0.5192885276322321,-1.8313328675203113,-1.184866678082571,10.461463597724228,7.981169915864493,5.852409739884553,1.6911933007955207,-25.602881435026028,-12.411843669164933,-12.979870404056298,-10.673433760543572,-65.15961997514748,-68.16181571563176,-68.6158627966955,-78.89007129135173,-60.817989600665044,-23.378486486121567,-18.093643767869303,-6.403876894875673,-9.223321402082528,-11.262757044935261,-11.86635368364343,-7.014843213382763,5.003915789311245,9.570763574270124,12.544713628538917,14.481633104142114,16.795256779324195,18.776769896377946,20.598273837744717,21.29435213448075,21.776056644799745,25.94813072199882,26.86054321663492,28.70701186570172,39.37272709566301,35.88921725074965,34.71293683202209],"revenueGrowth":[null,null,null,null,3.022079821071566,6.660248411275194,10.842387819449794,8.100282648160494,17.560730815868087,16.64503732514131,14.54204884120822,26.45997193996854,23.21329771837066,21.920831340666357,36.00715433901605,20.786763333910475,21.980239240496925,16.218638358959268,14.578288723079226,16.92974203676283,13.047129838658567,14.03872274249176,2.6965862686326947,-6.359073602626042,-12.627034301013474,-23.58222115346078,-21.422920427846826,-22.678488812514928,-22.801840792888584,-26.134292972285312,-32.354521608828,-26.65728600923162,-17.66524549228745,-13.31846524964726,-0.8742028273398206,-6.670686007315496,-7.0600890034871355,9.069142233050487,2.2553828677647436,18.604846630628735,3.5738310415857066,-4.169651453880219,13.273210191983353,8.662322884228345,-13.829694966124151,-11.635556930916891,-24.34835327472763,-18.468587655682846,16.615248492565815,6.156095719545274,10.004902630921464,1.966847444766695,5.1850766460791675,19.89164849383267,14.894505998384421,20.357764832716583,14.098211747014977,13.491676359861415,22.081484755409587,11.565456891880066,11.857637437072466,7.026512169778654,8.9853947808606,12.590887543148632,4.388853004150661,9.280079316162881,-6.289999299180038,2.654616669854115,10.029634998231064]}},"filings":[{"accn":"0001193125-10-181409","filed":"2010-08-06","form":"10-Q"},{"accn":"0001193125-10-249411","filed":"2010-11-05","form":"10-Q"},{"accn":"0000073756-12-000003","filed":"2012-02-24","form":"10-K"},{"accn":"0001193125-11-128762","filed":"2011-05-05","form":"10-Q"},{"accn":"0001193125-11-208045","filed":"2011-08-03","form":"10-Q"},{"accn":"0001193125-11-292953","filed":"2011-11-02","form":"10-Q"},{"accn":"0000073756-13-000007","filed":"2013-02-22","form":"10-K"},{"accn":"0000073756-12-000007","filed":"2012-05-03","form":"10-Q"},{"accn":"0000073756-12-000012","filed":"2012-08-01","form":"10-Q"},{"accn":"0000073756-12-000021","filed":"2012-11-01","form":"10-Q"},{"accn":"0000073756-14-000006","filed":"2014-02-20","form":"10-K"},{"accn":"0000073756-13-000015","filed":"2013-05-02","form":"10-Q"},{"accn":"0000073756-13-000023","filed":"2013-07-31","form":"10-Q"},{"accn":"0000073756-17-000013","filed":"2017-02-24","form":"10-K"},{"accn":"0000073756-16-000091","filed":"2016-04-29","form":"10-Q"},{"accn":"0000073756-13-000033","filed":"2013-10-31","form":"10-Q"},{"accn":"0000073756-15-000004","filed":"2015-02-19","form":"10-K"},{"accn":"0000073756-14-000014","filed":"2014-04-30","form":"10-Q"},{"accn":"0000073756-14-000022","filed":"2014-07-31","form":"10-Q"},{"accn":"0000073756-14-000033","filed":"2014-11-04","form":"10-Q"},{"accn":"0000073756-16-000068","filed":"2016-02-19","form":"10-K"},{"accn":"0000073756-15-000025","filed":"2015-04-29","form":"10-Q"},{"accn":"0000073756-15-000038","filed":"2015-07-30","form":"10-Q"},{"accn":"0000073756-15-000054","filed":"2015-11-04","form":"10-Q"},{"accn":"0000073756-17-000029","filed":"2017-05-03","form":"10-Q"},{"accn":"0000073756-17-000052","filed":"2017-08-03","form":"10-Q"},{"accn":"0000073756-17-000062","filed":"2017-11-02","form":"10-Q"},{"accn":"0000073756-18-000030","filed":"2018-05-03","form":"10-Q"},{"accn":"0000073756-18-000046","filed":"2018-08-01","form":"10-Q"},{"accn":"0000073756-18-000056","filed":"2018-11-01","form":"10-Q"},{"accn":"0000073756-19-000027","filed":"2019-05-01","form":"10-Q"},{"accn":"0000073756-19-000044","filed":"2019-07-30","form":"10-Q"},{"accn":"0000073756-19-000061","filed":"2019-11-04","form":"10-Q"},{"accn":"0000073756-20-000071","filed":"2020-05-15","form":"10-Q"},{"accn":"0000073756-20-000102","filed":"2020-08-03","form":"10-Q"},{"accn":"0000073756-20-000135","filed":"2020-11-02","form":"10-Q"},{"accn":"0000073756-21-000048","filed":"2021-04-30","form":"10-Q"},{"accn":"0000073756-21-000074","filed":"2021-07-30","form":"10-Q"},{"accn":"0000073756-21-000086","filed":"2021-10-29","form":"10-Q"},{"accn":"0000073756-22-000038","filed":"2022-04-29","form":"10-Q"},{"accn":"0000073756-22-000087","filed":"2022-07-29","form":"10-Q"},{"accn":"0000073756-22-000119","filed":"2022-10-28","form":"10-Q"},{"accn":"0000073756-23-000074","filed":"2023-04-28","form":"10-Q"},{"accn":"0000073756-23-000102","filed":"2023-07-28","form":"10-Q"},{"accn":"0000073756-23-000135","filed":"2023-10-27","form":"10-Q"},{"accn":"0000073756-24-000081","filed":"2024-04-26","form":"10-Q"},{"accn":"0000073756-24-000129","filed":"2024-07-26","form":"10-Q"},{"accn":"0000073756-24-000159","filed":"2024-10-25","form":"10-Q"},{"accn":"0000073756-25-000090","filed":"2025-04-24","form":"10-Q"},{"accn":"0000073756-25-000160","filed":"2025-07-24","form":"10-Q"},{"accn":"0000073756-25-000180","filed":"2025-10-23","form":"10-Q"},{"accn":"0000073756-26-000082","filed":"2026-04-23","form":"10-Q"},{"accn":"0000073756-26-000136","filed":"2026-07-23","form":"10-Q"},{"accn":"0000073756-16-000107","filed":"2016-07-27","form":"10-Q"},{"accn":"0000073756-16-000116","filed":"2016-11-07","form":"10-Q"},{"accn":"0000073756-18-000013","filed":"2018-03-01","form":"10-K"},{"accn":"0000073756-19-000011","filed":"2019-02-28","form":"10-K"},{"accn":"0000073756-20-000018","filed":"2020-02-27","form":"10-K"},{"accn":"0000073756-21-000023","filed":"2021-02-26","form":"10-K"},{"accn":"0000073756-22-000018","filed":"2022-02-25","form":"10-K"},{"accn":"0000073756-26-000016","filed":"2026-02-20","form":"10-K"},{"accn":"0000073756-23-000009","filed":"2023-02-24","form":"10-K"},{"accn":"0000073756-24-000008","filed":"2024-02-23","form":"10-K"},{"accn":"0000073756-25-000016","filed":"2025-02-24","form":"10-K"},{"accn":"0001193125-11-046600","filed":"2011-02-25","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":450683000},"revenue@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":450683000},"#1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":484036000},"revenue@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":484036000},"#2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1822081000},"#3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1369819000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":452262000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":452262000},"revenue@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1822081000},"#5":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":435170000},"revenue@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":435170000},"#6":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":464303000},"revenue@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":464303000},"#7":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":516274000},"revenue@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":516274000},"#8":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1917045000},"#9":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1415747000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":501298000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":501298000},"revenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1917045000},"#11":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":470420000},"revenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":470420000},"#12":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":545838000},"revenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":545838000},"#13":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":602208000},"revenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":602208000},"#14":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2192663000},"#15":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1618466000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":574197000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":574197000},"revenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":2192663000},"#17":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":594893000},"revenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":594893000},"#18":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":672545000},"revenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":672545000},"#19":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3659624000},"revenue@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":3659624000},"#20":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":786772000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":786772000},"#21":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":734217000},"revenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":734217000},"#22":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2782604000},"#23":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2001655000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":780949000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":780949000},"revenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":2782604000},"#25":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":718552000},"revenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":718552000},"#26":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":820372000},"revenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":820372000},"#27":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":853297000},"revenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":853297000},"#28":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":894798000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":894798000},"#29":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3287019000},"revenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":3287019000},"#30":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":840201000},"revenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":840201000},"#31":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":927407000},"revenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":927407000},"#32":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":973089000},"revenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":973089000},"#33":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":918927000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":918927000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36540000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32473000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-17173000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-8617000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3384000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2167000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-43245000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-29782000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-4844000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-27979000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-17979000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-17593000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-397873000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-19268000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-72161000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2976000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12196000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":6190000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-8948000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":14899000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":37993000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22650000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":38469000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53317000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":32178000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":55304000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":68608000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":69378000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":78416000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":79907000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":54829000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":86077000},"#34":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":65174000},"#35":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":224601000},"pretaxIncome@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":289775000},"#36":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":87776000},"#37":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":217446000},"pretaxIncome@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":305222000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4708000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6088000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":6212000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":6396000},"#38":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":25050000},"#39":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":18696000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":6354000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":25050000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6392000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6207000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6325000},"#40":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":25318000},"#41":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":18924000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":6394000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":25318000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6268000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7599000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8650000},"#42":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27817000},"#43":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":22517000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":5300000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27817000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":9371000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":8802000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9885000},"#44":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":37742000},"#45":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":28058000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":9684000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":37742000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9424000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":10199000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":11382000},"#46":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":42711000},"#47":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":31005000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":11706000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":42711000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12462000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":11611000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9250000},"#48":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2011-06-30","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":0},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":36523000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9204000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":9516000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":9456000},"#49":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37917000},"#50":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28176000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":9741000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37917000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":9075000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":9472000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":9381000},"#51":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":36977000},"#52":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":27928000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":9049000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":36977000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9105000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":8456000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50377000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":54442000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36107000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":65015000},"netIncome@2009Q2":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":48111000},"netIncome@2009Q3":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":49839000},"#53":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":188353000},"#54":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":142295000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":46058000},"netIncome@FY2009":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":188353000},"netIncome@2010Q1":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":39243000},"netIncome@2010Q2":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":54317000},"netIncome@2010Q3":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":59177000},"#55":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":200531000},"#56":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":152737000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":47794000},"netIncome@FY2010":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":200531000},"netIncome@2011Q1":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":42070000},"netIncome@2011Q2":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":56693000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":78578000},"#57":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":235658000},"#58":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":177341000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":58317000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":235658000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":51455000},"netIncome@2012Q2":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":72554000},"netIncome@2012Q3":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":84406000},"#59":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":289017000},"#60":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":208415000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":80602000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":289017000},"netIncome@2013Q1":{"kind":"filed","concept":"ProfitLoss","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":74849000},"netIncome@2013Q2":{"kind":"filed","concept":"ProfitLoss","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":98811000},"netIncome@2013Q3":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":104407000},"#61":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":371500000},"#62":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":278067000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":93433000},"netIncome@FY2013":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":371500000},"netIncome@2014Q1":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":91225000},"netIncome@2014Q2":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":110295000},"netIncome@2014Q3":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":124338000},"#63":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":428329000},"#64":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":325858000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":102471000},"netIncome@FY2014":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":428329000},"netIncome@2015Q1":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":69499000},"netIncome@2015Q2":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":65468000},"netIncome@2015Q3":{"kind":"filed","concept":"ProfitLoss","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":68539000},"#65":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2011-09-30","value":0},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":0},"netIncome@2019Q2":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-35182000},"netIncome@2019Q3":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-25523000},"#66":{"kind":"filed","concept":"ProfitLoss","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-348444000},"#67":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-85532000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":-262912000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-348444000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-367598000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-24788000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-79365000},"#68":{"kind":"filed","concept":"ProfitLoss","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-496751000},"#69":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-471751000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":-25000000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-496751000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-9365000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":6241000},"netIncome@2021Q3":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-7370000},"#70":{"kind":"filed","concept":"ProfitLoss","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-49307000},"#71":{"kind":"filed","concept":"ProfitLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-10494000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":-38813000},"netIncome@FY2021":{"kind":"filed","concept":"ProfitLoss","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-49307000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-19210000},"netIncome@2022Q2":{"kind":"filed","concept":"ProfitLoss","filing":40,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3720000},"netIncome@2022Q3":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18303000},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.34},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.26},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.23},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.12},"#72":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.25},"#73":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":98424000},"#74":{"kind":"computed","op":"product","terms":[{"ref":"#72"},{"ref":"#73"}],"value":24606000},"#75":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":0.36},"#76":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":98384000},"#77":{"kind":"computed","op":"product","terms":[{"ref":"#75"},{"ref":"#76"}],"value":35418240},"#78":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#77","weight":-1}],"value":-10812240},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#73","weight":4},{"ref":"#76","weight":-3}],"rule":"unaverage-quarter","value":98544000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"per-share-quarter","value":-0.10971992206527034},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.25},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.08},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.02},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.02},"#80":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.68},"#81":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":98764000},"#82":{"kind":"computed","op":"product","terms":[{"ref":"#80"},{"ref":"#81"}],"value":165923520},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":-0.07},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":98224000},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":-6875680.000000001},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85","weight":-1}],"value":172799200},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":100384000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"per-share-quarter","value":1.7213818935288492},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.68},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.5},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.34},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.67},"#88":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2011-12-31","value":120000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":120000000},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.49},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.19},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.04},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.18},"#89":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.26},"#90":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":101447000},"#91":{"kind":"computed","op":"product","terms":[{"ref":"#89"},{"ref":"#90"}],"value":26376220},"#92":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.03},"#93":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":101372000},"#94":{"kind":"computed","op":"product","terms":[{"ref":"#92"},{"ref":"#93"}],"value":3041160},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94","weight":-1}],"value":23335060},"#96":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":101672000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"per-share-quarter","value":0.22951314029427963},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.26},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.04},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.19},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.29},"#97":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.95},"#98":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":102156000},"#99":{"kind":"computed","op":"product","terms":[{"ref":"#97"},{"ref":"#98"}],"value":97048200},"#100":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.52},"#101":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":102086000},"#102":{"kind":"computed","op":"product","terms":[{"ref":"#100"},{"ref":"#101"}],"value":53084720},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102","weight":-1}],"value":43963480},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":102366000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"per-share-quarter","value":0.4294734579840963},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.95},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.15},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.34},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.4},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2010-12-31","value":245219000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2010-12-31","value":245219000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2011-03-31","value":186861000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2011-06-30","value":150918000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2011-09-30","value":166108000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":106142000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":106142000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2012-03-31","value":127492000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2012-06-30","value":85588000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2012-09-30","value":103638000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":120549000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":120549000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2013-03-31","value":127990000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2013-06-30","value":119310000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2013-09-30","value":102349000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2013-12-31","value":91430000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2013-12-31","value":91430000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-03-31","value":106339000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2014-06-30","value":103330000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2014-09-30","value":74592000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-12-31","value":430714000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-12-31","value":430714000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2015-03-31","value":304512000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-06-30","value":190630000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-09-30","value":271155000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-12-31","value":385235000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-12-31","value":385235000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-03-31","value":370853000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2016-06-30","value":393190000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2016-09-30","value":441625000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-12-31","value":450193000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-12-31","value":450193000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-03-31","value":462516000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-06-30","value":472381000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-09-30","value":472381000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-12-31","value":430316000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-12-31","value":430316000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-03-31","value":334910000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-06-30","value":339541000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-09-30","value":367150000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-12-31","value":354259000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-12-31","value":354259000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2019-12-31","value":373655000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2019-12-31","value":373655000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2020-12-31","value":452016000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2020-12-31","value":452016000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2021-12-31","value":538114000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2021-12-31","value":538114000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2022-12-31","value":568745000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2022-12-31","value":568745000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2023-12-31","value":461566000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2023-12-31","value":461566000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2024-12-31","value":497516000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2024-12-31","value":497516000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2025-12-31","value":688874000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2025-12-31","value":688874000},"cash@2019Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":33,"unit":"USD","end":"2019-03-31","value":341763000},"cash@2019Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":34,"unit":"USD","end":"2019-06-30","value":355838000},"cash@2019Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":35,"unit":"USD","end":"2019-09-30","value":340323000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":36,"unit":"USD","end":"2020-03-31","value":307460000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":37,"unit":"USD","end":"2020-06-30","value":333509000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":38,"unit":"USD","end":"2020-09-30","value":358777000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":39,"unit":"USD","end":"2021-03-31","value":442743000},"cash@2021Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":40,"unit":"USD","end":"2021-06-30","value":456087000},"cash@2021Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":41,"unit":"USD","end":"2021-09-30","value":447725000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":42,"unit":"USD","end":"2022-03-31","value":438019000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":43,"unit":"USD","end":"2022-06-30","value":368412000},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":44,"unit":"USD","end":"2022-09-30","value":427507000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":45,"unit":"USD","end":"2023-03-31","value":504977000},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":46,"unit":"USD","end":"2023-06-30","value":504019000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":47,"unit":"USD","end":"2023-09-30","value":556427000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":48,"unit":"USD","end":"2024-03-31","value":354697000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":49,"unit":"USD","end":"2024-06-30","value":382873000},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":50,"unit":"USD","end":"2024-09-30","value":451858000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":51,"unit":"USD","end":"2025-03-31","value":381984000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":52,"unit":"USD","end":"2025-06-30","value":434048000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":50,"unit":"USD","end":"2025-09-30","value":505992000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":51,"unit":"USD","end":"2026-03-31","value":607470000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":52,"unit":"USD","end":"2026-06-30","value":629473000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":874139000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":874139000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2010-06-30","value":887963000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2010-09-30","value":900295000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":983502000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":983502000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-03-31","value":956715000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2011-06-30","value":994871000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2011-09-30","value":999771000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2011-12-31","value":984122000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2011-12-31","value":984122000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2012-03-31","value":973067000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2012-06-30","value":1040234000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2012-09-30","value":1176845000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2012-12-31","value":1202990000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2012-12-31","value":1202990000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2013-03-31","value":1191025000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2013-06-30","value":1291740000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2013-09-30","value":1391404000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":1433275000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":1433275000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2014-03-31","value":1456239000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2014-06-30","value":1530712000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2014-09-30","value":1558389000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1713550000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1713550000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-03-31","value":1609711000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2015-06-30","value":1520000000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2015-09-30","value":1510430000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2015-12-31","value":1517493000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2015-12-31","value":1517493000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2016-03-31","value":1426495000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-06-30","value":1415356000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-09-30","value":1359268000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":1262595000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":1262595000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-03-31","value":1246730000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2017-06-30","value":1261705000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2017-09-30","value":1232775000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-12-31","value":1187402000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-12-31","value":1187402000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-03-31","value":1105745000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-06-30","value":1114245000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-09-30","value":1189836000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-12-31","value":1244889000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-12-31","value":1244889000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":1220392000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":1195193000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":1167197000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":1244436000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":1244436000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":1151906000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":1131908000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":1125820000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-12-31","value":1170263000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-12-31","value":1170263000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-03-31","value":1161517000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-06-30","value":1228876000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-09-30","value":1185135000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2021-12-31","value":1188003000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2021-12-31","value":1188003000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2022-03-31","value":1142721000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2022-06-30","value":1147764000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2022-09-30","value":1219742000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2022-12-31","value":1297060000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2022-12-31","value":1297060000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2023-03-31","value":1305287000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2023-06-30","value":1375321000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2023-09-30","value":1458590000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2023-12-31","value":1305659000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2023-12-31","value":1305659000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2024-03-31","value":1237492000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2024-06-30","value":1337130000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-09-30","value":1411099000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2024-12-31","value":1387896000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2024-12-31","value":1387896000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2025-03-31","value":1335606000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2025-06-30","value":1392707000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2025-09-30","value":1501843000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":1512400000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":1512400000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2026-03-31","value":1516910000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2026-06-30","value":1580267000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":1880287000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":1880287000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2010-06-30","value":1875747000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2010-09-30","value":1938336000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2010-12-31","value":2030506000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2010-12-31","value":2030506000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2011-03-31","value":2093590000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2011-06-30","value":2160461000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2011-09-30","value":2142962000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2011-12-31","value":2400544000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2011-12-31","value":2400544000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2012-03-31","value":2454512000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2012-06-30","value":2524864000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2012-09-30","value":2696852000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2012-12-31","value":2768118000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2012-12-31","value":2768118000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2013-03-31","value":2771621000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2013-06-30","value":2862840000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2013-09-30","value":3028526000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-12-31","value":3128500000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-12-31","value":3128500000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2014-03-31","value":3212613000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2014-06-30","value":3383184000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2014-09-30","value":3391455000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":3504940000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":3504940000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-03-31","value":3353943000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2015-06-30","value":3468334000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2015-09-30","value":3420630000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2015-12-31","value":3429536000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2015-12-31","value":3429536000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2016-03-31","value":3364173000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-06-30","value":3319204000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-09-30","value":3237570000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-12-31","value":3130315000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-12-31","value":3130315000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-03-31","value":3090996000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2017-06-30","value":3091801000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2017-09-30","value":3144683000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-12-31","value":3023950000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-12-31","value":3023950000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-03-31","value":2928681000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-06-30","value":2902748000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-09-30","value":2923699000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2018-12-31","value":2824998000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2018-12-31","value":2824998000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-03-31","value":2971518000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-06-30","value":2938635000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-09-30","value":2885692000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-12-31","value":2740663000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-12-31","value":2740663000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-03-31","value":2165097000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-06-30","value":2128784000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-09-30","value":2037700000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-12-31","value":2045842000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-12-31","value":2045842000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2021-03-31","value":2003524000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-06-30","value":2061549000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-09-30","value":1981972000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2021-12-31","value":1962859000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2021-12-31","value":1962859000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2022-03-31","value":1901997000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2022-06-30","value":1872423000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2022-09-30","value":1922832000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2022-12-31","value":2031683000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2022-12-31","value":2031683000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2023-03-31","value":2042478000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2023-06-30","value":2164868000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2023-09-30","value":2312449000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2023-12-31","value":2239006000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2023-12-31","value":2239006000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-03-31","value":2228877000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2024-06-30","value":2304866000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2024-09-30","value":2356493000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2024-12-31","value":2336347000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2024-12-31","value":2336347000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2025-03-31","value":2275023000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-06-30","value":2327582000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2025-09-30","value":2539318000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":2667254000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":2667254000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2026-03-31","value":2643195000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2026-06-30","value":2688838000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":388547000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":388547000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2010-06-30","value":470406000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2010-09-30","value":440051000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":439856000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2010-12-31","value":439856000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-03-31","value":429701000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2011-06-30","value":438580000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2011-09-30","value":421561000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2011-12-31","value":501375000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2011-12-31","value":501375000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2012-03-31","value":525994000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2012-06-30","value":562226000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2012-09-30","value":615353000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2012-12-31","value":617185000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2012-12-31","value":617185000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2013-03-31","value":598239000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2013-06-30","value":602520000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2013-09-30","value":703255000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":727088000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":727088000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2014-03-31","value":695441000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2014-06-30","value":767107000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2014-09-30","value":725542000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":679137000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":679137000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-03-31","value":601842000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2015-06-30","value":662986000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2015-09-30","value":623827000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2015-12-31","value":615956000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2015-12-31","value":615956000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2016-03-31","value":523212000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-06-30","value":497595000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-09-30","value":501073000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":508364000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-12-31","value":508364000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-03-31","value":477528000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2017-06-30","value":482906000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2017-09-30","value":461456000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-12-31","value":435797000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-12-31","value":435797000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-03-31","value":372522000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-06-30","value":427376000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-09-30","value":476314000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-12-31","value":494741000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-12-31","value":494741000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":500311000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":491044000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":510414000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":600956000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":600956000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":485733000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":452444000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":431175000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-12-31","value":437116000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-12-31","value":437116000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-03-31","value":416743000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-06-30","value":479523000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-09-30","value":451246000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2021-12-31","value":501161000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2021-12-31","value":501161000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2022-03-31","value":465435000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2022-06-30","value":472739000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2022-09-30","value":515725000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2022-12-31","value":568414000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2022-12-31","value":568414000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2023-03-31","value":575228000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2023-06-30","value":615044000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2023-09-30","value":800474000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2023-12-31","value":732476000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2023-12-31","value":732476000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2024-03-31","value":703378000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2024-06-30","value":776945000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-09-30","value":800143000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2024-12-31","value":796938000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2024-12-31","value":796938000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2025-03-31","value":706424000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2025-06-30","value":696863000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2025-09-30","value":763859000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":761726000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":761726000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2026-03-31","value":729247000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2026-06-30","value":726232000},"totalLiabilities@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4"},{"ref":"equity@2009Q4","weight":-1}],"rule":"accounting-identity","value":655964000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":655964000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":622496000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":600801000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":640291000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":640291000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":637845000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":654094000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":626280000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":842582000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":842582000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":842557000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":900216000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":962616000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":952658000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":952658000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":937547000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":988303000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":1050969000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":1085060000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":1085060000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":1122253000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":1210554000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":1372582000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":1847469000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":1847469000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":1770271000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":1870170000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":1831714000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":1850802000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":1850802000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":1752525000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":1727567000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":1665790000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":1613672000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":1613672000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":1601863000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":1600656000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":1644725000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":1359432000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":1359432000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":1290478000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":1332214000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":1422226000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":2830898000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":2830898000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":1580018000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":1579602000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":1582613000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":1665254000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":1665254000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":1528438000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":1503375000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":1478281000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":1487685000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":1487685000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":1455179000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":1498817000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":1432875000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":1451835000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":1451835000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":1399942000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":1395695000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":1445534000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":1505879000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":1505879000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":1516172000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":1613386000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":1740114000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":1604923000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":1604923000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":1599734000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":1647771000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":1652452000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":1616025000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":1616025000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":1495895000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":1479458000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":1625587000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":1590591000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":1590591000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":1530440000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":1520054000},"#105":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2009-12-31","value":120000000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":120000000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":120000000},"#106":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2010-12-31","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":0},"#107":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":810303000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":810303000},"#108":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":743613000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":743613000},"#109":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":722066000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":722066000},"#110":{"kind":"filed","concept":"Revenues","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3062754000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":3062754000},"#111":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":608344000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":608344000},"#112":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":625539000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":625539000},"#113":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":549275000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":549275000},"#114":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":488445000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":488445000},"#115":{"kind":"filed","concept":"Revenues","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2271603000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":2271603000},"#116":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":446176000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":446176000},"#117":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":515036000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":515036000},"#118":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":476120000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"}],"rule":"component-sum","value":476120000},"#119":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":484175000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":484175000},"#120":{"kind":"filed","concept":"Revenues","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1921507000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":1921507000},"#121":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":416413000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":416413000},"#122":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":478674000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":478674000},"#123":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":519300000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":519300000},"#124":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":495095000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":495095000},"#125":{"kind":"filed","concept":"Revenues","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1909482000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":1909482000},"#126":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":493886000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":493886000},"#127":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":495781000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":495781000},"#128":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":497647000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":497647000},"#129":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":560810000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":560810000},"#130":{"kind":"filed","concept":"Revenues","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2048124000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":2048124000},"#131":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":536668000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":536668000},"#132":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":427216000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":427216000},"#133":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":439743000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":439743000},"#134":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":424262000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":424262000},"#135":{"kind":"filed","concept":"Revenues","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1827889000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":1827889000},"#136":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":437553000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":437553000},"#137":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":498199000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":498199000},"#138":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":466814000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":466814000},"#139":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":466709000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":466709000},"#140":{"kind":"filed","concept":"Revenues","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1869275000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":1869275000},"#141":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":446159000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":446159000},"#142":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":524031000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":524031000},"#143":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":559671000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":559671000},"#144":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":536223000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":536223000},"#145":{"kind":"filed","concept":"Revenues","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2066084000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":2066084000},"#146":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":536987000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":536987000},"#147":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":597910000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":597910000},"#148":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":635180000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":635180000},"#149":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2424706000},"#150":{"kind":"filed","concept":"Revenues","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1770077000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":654629000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":654629000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":2424706000},"#152":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":599092000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":599092000},"#153":{"kind":"filed","concept":"Revenues","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":668808000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":668808000},"#154":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":679811000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":679811000},"#155":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2661161000},"#156":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1947711000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":713450000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":713450000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":2661161000},"#158":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":674523000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":674523000},"#159":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":698161000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":698161000},"#160":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":742898000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":742898000},"#161":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2784156000},"#162":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2115582000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":668574000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":668574000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":2784156000},"#164":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":692429000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":692429000},"#165":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":768184000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":768184000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":340538000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":369991000},"#166":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1384355000},"#167":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1039827000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":344528000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1384355000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":335465000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":340800000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":390655000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":0},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":106650000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":107940000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":113464000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":45756000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":373810000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48099000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":38380000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-11856000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-3859000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":70764000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-150000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9390000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10531000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-9115000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10656000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-27149000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-19637000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-1552000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-97144000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-145482000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-21714000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-9635000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-5194000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-254170000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-290713000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-380757000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-5182000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-60620000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":480000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-446079000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13783000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":22819000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15769000},"operatingIncome@2021Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":-12572000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":39799000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-1039000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22850000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":46875000},"operatingIncome@2022Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":42177000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":110863000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26750000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":49199000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":57929000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":181328000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":133878000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":47450000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":181328000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36693000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":60364000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":71333000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246270000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":168390000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":77880000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246270000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73472000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":79189000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":86508000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":304552000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":239169000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":65383000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":304552000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":57788000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":88237000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":152419000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":132788000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":160545000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":180988000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":101163000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":95296000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":99765000},"#174":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2014-12-31","value":743469000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":743469000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":743469000},"#175":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2015-03-31","value":750000000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":750000000},"#176":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2015-06-30","value":792917000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":792917000},"#177":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2015-09-30","value":797495000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":797495000},"#178":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2015-12-31","value":795836000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":795836000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":795836000},"#179":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2016-03-31","value":800560000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":800560000},"#180":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2016-06-30","value":802338000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":802338000},"#181":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2016-09-30","value":802256000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":802256000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-12-31","value":793058000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":793058000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":793058000},"#183":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2017-03-31","value":793908000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":793908000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2017-06-30","value":794099000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":794099000},"#185":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2017-09-30","value":795805000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":795805000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2017-12-31","value":792312000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":792312000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":792312000},"#187":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-03-31","value":785068000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":785068000},"#188":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2018-06-30","value":782228000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":782228000},"#189":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2018-09-30","value":782190000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":782190000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2018-12-31","value":786580000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":786580000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":786580000},"#191":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-03-31","value":790969000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":790969000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2019-06-30","value":795639000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":795639000},"#193":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2019-09-30","value":799855000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":799855000},"#194":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2019-12-31","value":796516000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":796516000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":796516000},"#195":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2020-03-31","value":806396000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":806396000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2020-06-30","value":806006000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":806006000},"#197":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2020-09-30","value":805631000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":805631000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2020-12-31","value":805251000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":805251000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":805251000},"#199":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2021-03-31","value":804888000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":804888000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2021-06-30","value":773423000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":773423000},"#201":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2021-09-30","value":739980000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":739980000},"#202":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2021-12-31","value":702067000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":702067000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":702067000},"#203":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2022-03-31","value":701808000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":701808000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2022-06-30","value":701539000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":701539000},"#205":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2022-09-30","value":701258000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":701258000},"#206":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2022-12-31","value":700973000},"#207":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":700973000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":700973000},"#208":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2023-03-31","value":700695000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":700695000},"#209":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2023-06-30","value":700404000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":700404000},"#210":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2023-09-30","value":568471000},"#211":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2023-09-30","value":131630000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":700101000},"#212":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2023-12-31","value":477058000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":477058000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":477058000},"#213":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2024-03-31","value":478173000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":478173000},"#214":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2024-06-30","value":479378000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":479378000},"#215":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2024-09-30","value":480706000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":480706000},"#216":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2024-12-31","value":482009000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":482009000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":482009000},"#217":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2025-03-31","value":483312000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":483312000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2025-06-30","value":484648000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":484648000},"#219":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2025-09-30","value":486022000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":486022000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2025-12-31","value":487417000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":487417000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":487417000},"#221":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2026-03-31","value":488813000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":488813000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2026-06-30","value":490245000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":490245000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2014-12-31","value":1657471000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2014-12-31","value":1657471000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-12-31","value":1578734000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-12-31","value":1578734000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-12-31","value":1516643000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-12-31","value":1516643000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2017-09-30","value":1499958000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-12-31","value":1664518000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-12-31","value":1664518000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-03-31","value":1638203000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-06-30","value":1570534000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2018-09-30","value":1501473000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-01-01","value":-5900000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-01-01","value":-5900000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-03-31","value":1391500000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-06-30","value":1359033000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-09-30","value":1303079000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2019-12-31","value":1075409000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2019-12-31","value":1075409000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2020-03-31","value":636659000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2020-06-30","value":625409000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2020-09-30","value":559419000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2020-12-31","value":558157000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2020-12-31","value":558157000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2021-03-31","value":548345000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2021-06-30","value":562732000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2021-09-30","value":549097000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2021-12-31","value":511024000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2021-12-31","value":511024000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2022-03-31","value":502055000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2022-06-30","value":476728000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2022-09-30","value":477298000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2022-12-31","value":525804000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2022-12-31","value":525804000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-03-31","value":526306000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-06-30","value":551482000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2023-09-30","value":572335000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2023-12-31","value":634083000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2023-12-31","value":634083000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2024-03-31","value":629143000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2024-06-30","value":657095000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2024-09-30","value":704041000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2024-12-31","value":720322000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2024-12-31","value":720322000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-03-31","value":779128000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-06-30","value":848124000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2025-09-30","value":913731000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":1076663000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":1076663000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2026-03-31","value":1112755000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2026-06-30","value":1168784000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2012-12-31","value":1815460000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2012-12-31","value":1815460000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2009-12-31","value":1224323000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2009-12-31","value":1224323000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2010-06-30","value":1253251000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2010-09-30","value":1337535000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2010-12-31","value":1390215000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2010-12-31","value":1390215000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2011-03-31","value":1455745000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2011-06-30","value":1506367000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2011-09-30","value":1516682000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2011-12-31","value":1557962000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2011-12-31","value":1557962000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2012-03-31","value":1611955000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2012-06-30","value":1624648000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2012-09-30","value":1734236000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2013-03-31","value":1834074000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2013-06-30","value":1874537000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2013-09-30","value":1977557000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2013-12-31","value":2043440000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2013-12-31","value":2043440000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2014-03-31","value":2090360000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2014-06-30","value":2172630000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2014-09-30","value":2018873000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2015-03-31","value":1583672000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2015-06-30","value":1598164000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2015-09-30","value":1588916000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2016-03-31","value":1611648000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2016-06-30","value":1591637000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2016-09-30","value":1571780000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2017-03-31","value":1489133000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2017-06-30","value":1491145000},"#223":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":312476000},"#224":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":207498000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":104978000},"#225":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":418234000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":105758000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":418234000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":92213000},"#226":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":195176000},"#227":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":92213000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":102963000},"#228":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":301995000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":106819000},"#229":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":441850000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":139855000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":441850000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48885000},"#230":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2010-12-31","value":110834088},"#231":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2010-12-31","value":2603324},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"component-sum","value":108230764},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":120761000},"#232":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":230437000},"#233":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":120761000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":109676000},"#234":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":364924000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":134487000},"#235":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":531424000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":166500000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":531424000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":82190000},"#236":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":274290000},"#237":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":82190000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":192100000},"#238":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2011-06-30","value":110834088},"#239":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2011-06-30","value":2300918},"sharesOutstanding@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"component-sum","value":108533170},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-80501000},"#240":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-124482000},"#241":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-80501000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":-43981000},"#242":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-38583000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":85899000},"#243":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":120883000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":159466000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":120883000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-42919000},"#244":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-22468000},"#245":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-42919000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":20451000},"#246":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":57140000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":79608000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":293590000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":52486000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":50304000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":50567000},"depreciationAndAmortization@2019Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":110070000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":263427000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":38698000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":87551000},"depreciationAndAmortization@2020Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":46450000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":528895000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36471000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":35225000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":34241000},"depreciationAndAmortization@2021Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":33786000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":139723000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":30860000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":30249000},"depreciationAndAmortization@2022Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":27841000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":110053000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":109535000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":109002000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":109147000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":108928000},"#247":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":109001000},"#248":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":109114000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#248","weight":-3}],"rule":"unaverage-quarter","value":108662000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":109001000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":108761000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":108663000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":108500000},"#249":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":108617000},"#250":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":108637000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":108557000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":108617000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":108612000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":108713000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":108783000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":98061000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73","weight":4},{"ref":"#76","weight":-3}],"rule":"unaverage-quarter","value":98544000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":98424000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":98138000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":98751000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":98270000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":100384000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":98764000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":98383000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":98531000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":98533000},"#251":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":98496000},"#252":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":98483000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":98535000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":98496000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":98714000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":98929000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":98930000},"#253":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":98876000},"#254":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":98858000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253","weight":4},{"ref":"#254","weight":-3}],"rule":"unaverage-quarter","value":98930000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":98876000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":99055000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":99273000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":99297000},"#255":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":99233000},"#256":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":99209000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255","weight":4},{"ref":"#256","weight":-3}],"rule":"unaverage-quarter","value":99305000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":99233000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":99461000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":100847000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":99797000},"#257":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":99706000},"#258":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":99675000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257","weight":4},{"ref":"#258","weight":-3}],"rule":"unaverage-quarter","value":99799000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":99706000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":99963000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":101430000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":101310000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":101672000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":101447000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":102029000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":102004000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":102206000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":102366000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":102156000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":102250000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":102472000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":102613000},"#259":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":102369000},"#260":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":102445000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259","weight":4},{"ref":"#260","weight":-3}],"rule":"unaverage-quarter","value":102141000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":102369000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":101903000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":101372000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":101057000},"#261":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":101262000},"#262":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":101446000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261","weight":4},{"ref":"#262","weight":-3}],"rule":"unaverage-quarter","value":100710000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":101262000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":100613000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":100727000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2020-09-30","value":110834088},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2021-03-31","value":110834088},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2022-03-31","value":110834088},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2022-06-30","value":110834088},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2022-09-30","value":110834088},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2022-12-31","value":110834088},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2022-12-31","value":110834088},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2023-03-31","value":110834088},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2023-06-30","value":110834088},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2023-09-30","value":110834088},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-12-31","value":110834088},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2023-12-31","value":110834088},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2024-03-31","value":110834088},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2024-06-30","value":110834088},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-09-30","value":110834088},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2024-12-31","value":110834088},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2024-12-31","value":110834088},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2025-03-31","value":110834088},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2025-06-30","value":110834088},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2025-09-30","value":110834088},"#263":{"kind":"filed","concept":"CommonStockSharesIssued","filing":64,"unit":"shares","end":"2009-12-31","value":55417044},"#264":{"kind":"filed","concept":"TreasuryStockShares","filing":64,"unit":"shares","end":"2009-12-31","value":499292},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"component-sum","value":54917752},"sharesOutstanding@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#265"}],"scale":2,"rule":"split-restated","value":109835504},"sharesOutstanding@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#265"}],"scale":2,"rule":"split-restated","value":109835504},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"component-sum","value":108230764},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":120000000},"#266":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2012-03-31","value":100000000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":100000000},"#267":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2012-06-30","value":125000000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"}],"rule":"component-sum","value":125000000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2012-09-30","value":120000000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":120000000},"#269":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2012-12-31","value":94000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":94000000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":94000000},"#270":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2013-03-31","value":90000000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":90000000},"#271":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2013-06-30","value":75000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":75000000},"#272":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2013-09-30","value":40000000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"}],"rule":"component-sum","value":40000000},"#273":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":0},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":0},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2014-03-31","value":80000000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":80000000},"#275":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2014-06-30","value":80000000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":80000000},"#276":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2014-09-30","value":250000000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"}],"rule":"component-sum","value":250000000},"#277":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1450725000},"#278":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1066920000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":383805000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1450725000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":371619000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":419722000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":449112000},"#279":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1683904000},"#280":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1240453000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":443451000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1683904000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":471590000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":511387000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":563348000},"#281":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2154746000},"#282":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1546325000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":608421000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2154746000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":558177000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":618508000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":647805000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":859201000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":163449000},"#283":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2521483000},"#284":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1824490000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":696993000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2521483000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":650710000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":709192000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":731234000},"#285":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2800423000},"#286":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2091136000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":709287000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2800423000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":623323000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":642758000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":575300000},"#287":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2457325000},"#288":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1841381000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":615944000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2457325000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":510864000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":530306000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":513832000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":167545000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":168313000},"#289":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1992376000},"#290":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1555002000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":437374000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1992376000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":401321000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":461465000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":421235000},"#291":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1726897000},"#292":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1284021000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":442876000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1726897000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":397585000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":448946000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":471665000},"#293":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1780256000},"#294":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1318196000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":462060000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1780256000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":466299000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":453798000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":448586000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27587000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":41983000},"#295":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1949880000},"#296":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1368683000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":581197000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1949880000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":489916000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":384679000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":410092000},"#297":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1663948000},"#298":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1284687000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":379261000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1663948000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":380896000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":429802000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":406966000},"#299":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1605210000},"#300":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1217664000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":387546000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1605210000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":400679000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":447990000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":463917000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":49061000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":161311000},"#301":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1758707000},"#302":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1312586000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":446121000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1758707000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":459422000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":496830000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":520483000},"#303":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2025735000},"#304":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1476735000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":549000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2025735000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":506708000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":548597000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":548849000},"#305":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2175667000},"#306":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1604154000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":571513000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2175667000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":539512000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":549734000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":590166000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":77565000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":101080000},"#307":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2215714000},"#308":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1679412000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":536302000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2215714000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":565159000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":611202000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":110145000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":114045000},"#309":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":437726000},"#310":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":329992000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":107734000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":437726000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":99705000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":123503000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":125619000},"#311":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":466320000},"#312":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":348827000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":117493000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":466320000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":98801000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":126116000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":153096000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":114697000},"#313":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":508759000},"#314":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":378013000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":130746000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":508759000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":123303000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":161158000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":170869000},"#315":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":627858000},"#316":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":455330000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":172528000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":627858000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":160375000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":201864000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":205492000},"#317":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":765536000},"#318":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":567731000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":197805000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":765536000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":189491000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":218215000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":241855000},"#319":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":859201000},"#320":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":649561000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":209640000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-24827000},"#321":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":605429000},"#322":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":499307000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":106122000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":605429000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":97480000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":95233000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":35443000},"#323":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":279227000},"#324":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":228156000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":51071000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":279227000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44855000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":53571000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":54885000},"#325":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":194610000},"#326":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":153311000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":41299000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":194610000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18828000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":29728000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":47635000},"#327":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":129226000},"#328":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96191000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":33035000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":129226000},"#329":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98244000},"#330":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":118631000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":-20387000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98244000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":46752000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":42537000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":29651000},"#331":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":163941000},"#332":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":118940000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":45001000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":163941000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":56657000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":68397000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":59848000},"#333":{"kind":"filed","concept":"GrossProfit","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":264065000},"#334":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":184902000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":79163000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":264065000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":45480000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":76041000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":95754000},"#335":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":307377000},"#336":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":217275000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":90102000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":307377000},"#337":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":398971000},"#338":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":293342000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":105629000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":398971000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":92384000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":120211000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":130962000},"#339":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":485494000},"#340":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":343557000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":141937000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":485494000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":135011000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":148427000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":152732000},"#341":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":568442000},"#342":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":436170000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":132272000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":568442000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":127270000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":156982000},"#343":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":35847000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":35847000},"#344":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":37739000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":37739000},"#345":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":145610000},"#346":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":110008000},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":35602000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":35602000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":145610000},"#348":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":37376000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":37376000},"#349":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":38129000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":38129000},"#350":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":37564000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":37564000},"#351":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":156820000},"#352":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":113069000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":43751000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":43751000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":156820000},"#354":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":37734000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":37734000},"#355":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":44442000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":44442000},"#356":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":43474000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":43474000},"#357":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173928000},"#358":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":125650000},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":48278000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":48278000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":173928000},"#360":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":47316000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#360"}],"rule":"component-sum","value":47316000},"#361":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":51111000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":51111000},"#362":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":47056000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":47056000},"#363":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":199261000},"#364":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":145483000},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":53778000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"}],"rule":"component-sum","value":53778000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":199261000},"#366":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":52085000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":52085000},"#367":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":55527000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":55527000},"#368":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":51756000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":51756000},"#369":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":220420000},"#370":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":159368000},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":61052000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":61052000},"#372":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5200000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#372"}],"rule":"component-sum","value":225620000},"#373":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":56629000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":56629000},"#374":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":56904000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":56904000},"#375":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":59937000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":59937000},"#376":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":49381000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":49381000},"#377":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":56853000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":56853000},"#378":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":230871000},"#379":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":173470000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":57401000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":57401000},"#381":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6600000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#381"}],"rule":"component-sum","value":237471000},"#382":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":56799000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":56799000},"#383":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":59605000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":59605000},"#384":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":54849000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":54849000},"#385":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":231619000},"#386":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":171253000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":60366000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":60366000},"#388":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7800000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#388"}],"rule":"component-sum","value":239419000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":181918000},"#389":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":47299000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":47299000},"#390":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":208463000},"#391":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":153533000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":54930000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":54930000},"#393":{"kind":"filed","concept":"RestructuringCharges","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11600000},"#394":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10200000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":230263000},"#395":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":45005000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":45005000},"#396":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":44181000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":44181000},"#397":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":44354000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":44354000},"#398":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":183954000},"#399":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":133540000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":50414000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":50414000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":152239000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":628330000},"#401":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#401"}],"rule":"component-sum","value":193954000},"#402":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45977000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":45977000},"#403":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":49365000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":49365000},"#404":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":49187000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":49187000},"#405":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":198259000},"#406":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":144529000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":53730000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":53730000},"#408":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#408"}],"rule":"component-sum","value":216259000},"#409":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":49301000},"#410":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3900000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":53201000},"#411":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":51618000},"#412":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1800000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":53418000},"#413":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":54255000},"#414":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3200000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":57455000},"#415":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":214891000},"#416":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":155174000},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":59717000},"#418":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":3000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":62717000},"#419":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":36000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#419"}],"rule":"component-sum","value":250891000},"#420":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":55741000},"#421":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2600000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":58341000},"#422":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":47719000},"#423":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":800000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":48519000},"#424":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":49396000},"#425":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3500000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":52896000},"#426":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":195695000},"#427":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":152856000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":42839000},"#429":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":43839000},"#430":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":53191000},"#431":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1900000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":55091000},"#432":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":15000000},"#433":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14269000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"component-sum","value":196426000},"#434":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":42874000},"#435":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1300000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":44174000},"#436":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":45578000},"#437":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":800000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":46378000},"#438":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":44079000},"#439":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":800000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"component-sum","value":44879000},"#440":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":224266000},"#441":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":132531000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":91735000},"#443":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":900000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":92635000},"#444":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3800000},"#445":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9769000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"component-sum","value":218297000},"#446":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":46519000},"#447":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1600000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":48119000},"#448":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":48879000},"#449":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2300000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":51179000},"#450":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":196514000},"#451":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":148589000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":47925000},"#453":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":1700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":49625000},"#454":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7500000},"#455":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-1011000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"component-sum","value":205025000},"#456":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":50815000},"#457":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1700000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":52515000},"#458":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":51881000},"#459":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1800000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":53681000},"#460":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":56768000},"#461":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1600000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":58368000},"#462":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":217643000},"#463":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":159464000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":58179000},"#465":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6400000},"#466":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5100000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":1300000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#467"}],"rule":"component-sum","value":59479000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":153736000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":136753000},"#468":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-1236000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#465"},{"ref":"#468","weight":-1}],"rule":"component-sum","value":225279000},"#469":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":55691000},"#470":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3700000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":59391000},"#471":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":59847000},"#472":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3900000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"component-sum","value":63747000},"#473":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":59629000},"#474":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3300000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":62929000},"#475":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":239224000},"#476":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":175167000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":64057000},"#478":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14000000},"#479":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":11000000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#480"}],"rule":"component-sum","value":67057000},"#481":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3510000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#478"},{"ref":"#481","weight":-1}],"rule":"component-sum","value":249714000},"#482":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":61539000},"#483":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3800000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":65339000},"#484":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":69238000},"#485":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":73238000},"#486":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":66224000},"#487":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4100000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"}],"rule":"component-sum","value":70324000},"#488":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":263890000},"#489":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":197001000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":66889000},"#491":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":16000000},"#492":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":12000000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#493"}],"rule":"component-sum","value":70889000},"#494":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2796000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#491"},{"ref":"#494","weight":-1}],"rule":"component-sum","value":277094000},"#495":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69482000},"#496":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4300000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":73782000},"#497":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":68745000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":68745000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":74298000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":76306000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":545116000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":132862000},"#498":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":292116000},"#499":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":219984000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":72132000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":292116000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":62329000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":85374000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":88055000},"#500":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":309500000},"#501":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":235758000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":73742000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":309500000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":61067000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":81674000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":109622000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":82468000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":334831000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":75987000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":110047000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":123813000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":118750000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":428597000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":108290000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":146337000},"#502":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":41831000},"#503":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":296054000},"pretaxIncome@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":337885000},"#504":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":53240000},"#505":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":368682000},"pretaxIncome@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"}],"rule":"component-sum","value":421922000},"#506":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":68066000},"#507":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":474270000},"pretaxIncome@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":542336000},"#508":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":110800000},"#509":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":512677000},"pretaxIncome@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":623477000},"#510":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":51018000},"#511":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":285243000},"pretaxIncome@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"}],"rule":"component-sum","value":336261000},"#512":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-180132000},"#513":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":223478000},"pretaxIncome@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":43346000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6010000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":147000},"#514":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-93053000},"#515":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":75209000},"pretaxIncome@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":-17844000},"#516":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-132138000},"#517":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-53695000},"pretaxIncome@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":-185833000},"#518":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-271515000},"#519":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-59306000},"pretaxIncome@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":-330821000},"#520":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-306354000},"#521":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-192543000},"pretaxIncome@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":-498897000},"#522":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-125010000},"#523":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":119301000},"pretaxIncome@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":-5709000},"#524":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-50396000},"#525":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":129448000},"pretaxIncome@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":79052000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":212000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":387000},"#526":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-62294000},"#527":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":223349000},"pretaxIncome@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":161055000},"#528":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-8897000},"#529":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":233813000},"pretaxIncome@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":224916000},"#530":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":41660000},"#531":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":244240000},"pretaxIncome@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":285900000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":2208000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1714000},"#532":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7781000},"#533":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":6303000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":1478000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":7781000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1641000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":3878000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":117000},"#534":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6010000},"#535":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":5636000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":374000},"#536":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1096000},"#537":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":746000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":350000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1096000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":545000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1256000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1282000},"#538":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":4218000},"#539":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3083000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":1135000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":4218000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":763000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":553000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":851000},"#540":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2194000},"#541":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2167000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":27000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2194000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":411000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":398000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":677000},"#542":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4708000},"#543":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1486000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":3222000},"#544":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43900000},"#545":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":33323000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":10577000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43900000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10407000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":9729000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":9616000},"#546":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":38810000},"#547":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":29752000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":9058000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":38810000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9443000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":9619000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":9552000},"#548":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":38215000},"#549":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":28614000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":9601000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":38215000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9283000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":9517000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":9802000},"#550":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":36523000},"#551":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":28602000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":7921000},"#552":{"kind":"filed","concept":"ProfitLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":231011000},"#553":{"kind":"filed","concept":"ProfitLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":203506000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":27505000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":231011000},"netIncome@2016Q1":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":25103000},"netIncome@2016Q2":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":22309000},"netIncome@2016Q3":{"kind":"filed","concept":"ProfitLoss","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-11798000},"#554":{"kind":"filed","concept":"ProfitLoss","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24586000},"#555":{"kind":"filed","concept":"ProfitLoss","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":35614000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":-11028000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24586000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-7534000},"netIncome@2017Q2":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2132000},"netIncome@2017Q3":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-1768000},"#556":{"kind":"filed","concept":"ProfitLoss","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":166398000},"#557":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-7170000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":173568000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":166398000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-49133000},"netIncome@2018Q2":{"kind":"filed","concept":"ProfitLoss","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-33076000},"netIncome@2018Q3":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-65979000},"#558":{"kind":"filed","concept":"ProfitLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-212327000},"#559":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-148188000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":-64139000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-212327000},"#560":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25941000},"#561":{"kind":"filed","concept":"ProfitLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2813000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":23128000},"netIncome@FY2022":{"kind":"filed","concept":"ProfitLoss","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25941000},"netIncome@2023Q1":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4060000},"netIncome@2023Q2":{"kind":"filed","concept":"ProfitLoss","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":19002000},"netIncome@2023Q3":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":29812000},"#562":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97403000},"#563":{"kind":"filed","concept":"ProfitLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":52874000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":44529000},"netIncome@FY2023":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97403000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15135000},"netIncome@2024Q2":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":34997000},"netIncome@2024Q3":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":41237000},"#564":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":147468000},"#565":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":91369000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":56099000},"netIncome@FY2024":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":147468000},"netIncome@2025Q3":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":71289000},"#566":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":353761000},"#567":{"kind":"filed","concept":"ProfitLoss","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":176108000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":177653000},"netIncome@FY2025":{"kind":"filed","concept":"ProfitLoss","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":353761000},"#568":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.87},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#568"}],"scale":0.5,"rule":"split-restated","value":0.435},"#569":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.9},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#569"}],"scale":0.5,"rule":"split-restated","value":0.45},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.7},"#570":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.71},"dilutedEps@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#570"}],"scale":0.5,"rule":"split-restated","value":0.355},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.49},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.54},"#571":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.82},"#572":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":1.39},"dilutedEps@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":0.43000000000000016},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.82},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.39},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.52},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.72},"#573":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.16},"#574":{"kind":"computed","op":"product","terms":[{"ref":"#573"},{"ref":"#247"}],"value":235442160.00000003},"#575":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":1.63},"#576":{"kind":"computed","op":"product","terms":[{"ref":"#575"},{"ref":"#248"}],"value":177855820},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#576","weight":-1}],"value":57586340.00000003},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#248","weight":-3}],"rule":"unaverage-quarter","value":108662000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"per-share-quarter","value":0.5299584031216067},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.16},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.47},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.67},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.78},"#579":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":2.66},"#580":{"kind":"computed","op":"product","terms":[{"ref":"#579"},{"ref":"#249"}],"value":288921220},"#581":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.92},"#582":{"kind":"computed","op":"product","terms":[{"ref":"#581"},{"ref":"#250"}],"value":208583040},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#582","weight":-1}],"value":80338180},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":108557000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"per-share-quarter","value":0.7400552705030536},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":2.66},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.69},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.91},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.96},"#585":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":3.42},"#586":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":108731000},"#587":{"kind":"computed","op":"product","terms":[{"ref":"#585"},{"ref":"#586"}],"value":371860020},"#588":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":2.56},"#589":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":108703000},"#590":{"kind":"computed","op":"product","terms":[{"ref":"#588"},{"ref":"#589"}],"value":278279680},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#590","weight":-1}],"value":93580340},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#586","weight":4},{"ref":"#589","weight":-3}],"rule":"unaverage-quarter","value":108815000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"per-share-quarter","value":0.8599948536506915},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":3.42},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.84},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.02},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.16},"#593":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":4},"#594":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":107091000},"#595":{"kind":"computed","op":"product","terms":[{"ref":"#593"},{"ref":"#594"}],"value":428364000},"#596":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":3.01},"#597":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":108180000},"#598":{"kind":"computed","op":"product","terms":[{"ref":"#596"},{"ref":"#597"}],"value":325621800},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#598","weight":-1}],"value":102742200},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#594","weight":4},{"ref":"#597","weight":-3}],"rule":"unaverage-quarter","value":103824000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"per-share-quarter","value":0.9895804438280167},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":4},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.7},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.66},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.7},"#601":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.34},"#602":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":98808000},"#603":{"kind":"computed","op":"product","terms":[{"ref":"#601"},{"ref":"#602"}],"value":231210720},"#604":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":2.06},"#605":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":98991000},"#606":{"kind":"computed","op":"product","terms":[{"ref":"#604"},{"ref":"#605"}],"value":203921460},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#606","weight":-1}],"value":27289260},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#602","weight":4},{"ref":"#605","weight":-3}],"rule":"unaverage-quarter","value":98259000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"per-share-quarter","value":0.27772784172442216},"#609":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-2.16},"#610":{"kind":"computed","op":"product","terms":[{"ref":"#609"},{"ref":"#251"}],"value":-212751360},"#611":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":-1.5},"#612":{"kind":"computed","op":"product","terms":[{"ref":"#611"},{"ref":"#252"}],"value":-147724500},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#612","weight":-1}],"value":-65026860},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#251","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":98535000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"per-share-quarter","value":-0.6599366722484397},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-2.16},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.25},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.36},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.26},"#615":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-3.52},"#616":{"kind":"computed","op":"product","terms":[{"ref":"#615"},{"ref":"#253"}],"value":-348043520},"#617":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":-0.87},"#618":{"kind":"computed","op":"product","terms":[{"ref":"#617"},{"ref":"#254"}],"value":-86006460},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#618","weight":-1}],"value":-262037060},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#253","weight":4},{"ref":"#254","weight":-3}],"rule":"unaverage-quarter","value":98930000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"per-share-quarter","value":-2.648711816435864},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-3.52},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-3.71},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.25},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.8},"#621":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-5.01},"#622":{"kind":"computed","op":"product","terms":[{"ref":"#621"},{"ref":"#255"}],"value":-497157330},"#623":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-4.76},"#624":{"kind":"computed","op":"product","terms":[{"ref":"#623"},{"ref":"#256"}],"value":-472234840},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#624","weight":-1}],"value":-24922490},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#255","weight":4},{"ref":"#256","weight":-3}],"rule":"unaverage-quarter","value":99305000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"per-share-quarter","value":-0.2509691354916671},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-5.01},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.09},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.06},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.07},"#627":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.49},"#628":{"kind":"computed","op":"product","terms":[{"ref":"#627"},{"ref":"#257"}],"value":-48855940},"#629":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.11},"#630":{"kind":"computed","op":"product","terms":[{"ref":"#629"},{"ref":"#258"}],"value":-10964250},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#630","weight":-1}],"value":-37891690},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#257","weight":4},{"ref":"#258","weight":-3}],"rule":"unaverage-quarter","value":99799000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"per-share-quarter","value":-0.37968005691439793},"#633":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.44},"#634":{"kind":"computed","op":"product","terms":[{"ref":"#633"},{"ref":"#259"}],"value":147411360},"#635":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.89},"#636":{"kind":"computed","op":"product","terms":[{"ref":"#635"},{"ref":"#260"}],"value":91176050},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#636","weight":-1}],"value":56235310},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#259","weight":4},{"ref":"#260","weight":-3}],"rule":"unaverage-quarter","value":102141000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"per-share-quarter","value":0.5505654927991698},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.44},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.49},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.54},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.71},"#639":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.49},"#640":{"kind":"computed","op":"product","terms":[{"ref":"#639"},{"ref":"#261"}],"value":353404380},"#641":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.74},"#642":{"kind":"computed","op":"product","terms":[{"ref":"#641"},{"ref":"#262"}],"value":176516040},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#642","weight":-1}],"value":176888340},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#261","weight":4},{"ref":"#262","weight":-3}],"rule":"unaverage-quarter","value":100710000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"per-share-quarter","value":1.7564128686327078},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.49},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.36},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.65},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2009-06-30","value":49393000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2009-09-30","value":81434000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2009-12-31","value":162351000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2009-12-31","value":162351000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2010-03-31","value":220039000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2010-06-30","value":144699000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2010-09-30","value":148250000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":85489000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48885000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":36604000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":146192000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":60703000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":288572000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":142380000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":288572000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":146439000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":186401000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":146439000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":39962000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":290470000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":104069000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":437800000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":147330000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":437800000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":385486000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":111196000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":721762000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":336276000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":721762000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8094000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":200464000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8094000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":192370000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":373060000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":172596000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":563853000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":190793000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":563853000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52638000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5618000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-32150000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":144601000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52638000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":91963000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":261673000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":117072000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":339439000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":77766000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":339439000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":59005000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":102604000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":59005000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":43599000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":144014000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":41410000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":136478000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":-7536000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":136478000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":15685000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5618000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":10067000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":35656000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":19971000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":36567000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":911000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":36567000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19124000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":72709000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19124000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":53585000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":112167000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":39458000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":157569000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":45402000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":157569000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":5368000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-32150000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":37518000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":32363000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":26995000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":136647000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":104284000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":136647000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-1723000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":48823000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-1723000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":50546000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":85319000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":36496000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":225314000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":139995000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":225314000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":209955000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":152815000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":209955000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-69717000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-17094000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-69717000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":52623000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":74837000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":91931000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":203214000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":128377000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":203214000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-80718000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-3531000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-80718000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":77187000},"#690":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":185262000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":185262000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":97732000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":101263000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":318861000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":221129000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":318861000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-59118000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-3912000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-59118000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":55206000},"#695":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":145051000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":90098000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":54953000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":54953000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":53859000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":53859000},"#699":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":386883000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":386883000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":175021000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":29970000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":29970000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":175021000},"#702":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":36199000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":36199000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":94874000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":58675000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":58675000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":164251000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":69377000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":69377000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":21011000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":21011000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":108204000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":54345000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":54345000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":163426000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":55222000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":55222000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":235028000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":71602000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":71602000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":235028000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":83417000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":83417000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":151591000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":68174000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":68174000},"#717":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":216548000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":64957000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":64957000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":300598000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":84050000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"}],"rule":"component-sum","value":84050000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":300598000},"#721":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":94177000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":94177000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":175315000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":81138000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":81138000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":268579000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":93264000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":93264000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":382531000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":113952000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":113952000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":382531000},"#728":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":104038000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":104038000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":221700000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":117662000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":117662000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":301488000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":79788000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#732"}],"rule":"component-sum","value":79788000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":85395000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":85395000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":49412000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":49412000},"#735":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":94780000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":45368000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":45368000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":139208000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":44428000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":44428000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":199970000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":60762000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":60762000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":199970000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":21206000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":21206000},"#742":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":147684000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":147684000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":52944000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":31738000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":31738000},"#745":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":83389000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":30445000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":30445000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":112392000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":29003000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":29003000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":112392000},"#749":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":17807000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":17807000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":41300000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":23493000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":23493000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":59900000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":18600000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":18600000},"#754":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":93680000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":33780000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":33780000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":93680000},"#756":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25732000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":25732000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":53530000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":27798000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":27798000},"#759":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":83919000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":30389000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":30389000},"#761":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":109467000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":25548000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":25548000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":109467000},"#763":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29964000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":29964000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":70862000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#763","weight":-1}],"rule":"quarter-from-ytd","value":40898000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":40898000},"#766":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":128847000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":57985000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":57985000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":18837000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":18837000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":27229000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":27229000},"#770":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":37860000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":10631000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":10631000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":45840000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":7980000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":7980000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":60687000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":14847000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":14847000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#774"}],"rule":"component-sum","value":60687000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10699000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":10699000},"#777":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":107136000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":107136000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":26123000},"#778":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":23328000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":12629000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":12629000},"#780":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":35816000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":12488000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#781"}],"rule":"component-sum","value":12488000},"#782":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50199000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":14383000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":14383000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":50199000},"#784":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":19319000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":19319000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":35814000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":16495000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#786"}],"rule":"component-sum","value":16495000},"#787":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":55094000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":19280000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":19280000},"#789":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":81043000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":25949000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":25949000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":81043000},"#791":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18308000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":18308000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":40736000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":22428000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#793"}],"rule":"component-sum","value":22428000},"#794":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":66681000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":25945000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#795"}],"rule":"component-sum","value":25945000},"#796":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":100726000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":34045000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":34045000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":100726000},"#798":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25518000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":25518000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":48376000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":22858000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":22858000},"#801":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":73262000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":24886000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":24886000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":33874000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":33874000},"#804":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26088000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":26088000},"#805":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":56360000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":30272000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":30272000},"#807":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":80575000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":24215000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":24215000},"#809":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":111015000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":30440000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":30440000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#809"}],"rule":"component-sum","value":111015000},"#811":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17405000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":17405000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":24448000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":25400000},"#812":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":40585000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":23180000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#813"}],"rule":"component-sum","value":23180000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":356196000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32019000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":120969000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":27821000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":26046000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":25596000},"#814":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":104960000},"#815":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":79463000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":25497000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":104960000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27058000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":25980000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":25263000},"#816":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":103443000},"#817":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":78301000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":25142000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":103443000},"#818":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":102255000},"#819":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":75971000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":26284000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":102255000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27171000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":27429000},"#820":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":89512000},"#821":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":57714000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":31798000},"#822":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":122945000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":33433000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":122945000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":39033000},"#823":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":73132000},"#824":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":39033000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":34099000},"#825":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":114183000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":41051000},"depreciationAndAmortization@2018Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":128916000},"#826":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":153651000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":39468000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":153651000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":35437000},"#827":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":73145000},"#828":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":35437000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":37708000},"#829":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":112748000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":39603000},"#830":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":151227000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":38479000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":151227000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":40588000},"#831":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":82234000},"#832":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":40588000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":41646000},"#833":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":127073000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":44839000},"#834":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":176483000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":49410000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":176483000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":49852000},"#835":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":100025000},"#836":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":49852000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#836","weight":-1}],"rule":"quarter-from-ytd","value":50173000},"#837":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":150973000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":50948000},"#838":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":202228000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":51255000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":202228000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53351000},"#839":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":109408000},"#840":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53351000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":56057000},"#841":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":169029000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#839","weight":-1}],"rule":"quarter-from-ytd","value":59621000},"#842":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":229779000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":60750000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":229779000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58003000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":63483000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":62022000},"depreciationAndAmortization@2015Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":57727000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":241235000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":59781000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":59979000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":74200000},"depreciationAndAmortization@2016Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":56287000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":250247000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":53663000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":53304000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":53513000},"depreciationAndAmortization@2017Q4":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":53039000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":213519000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54128000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":59843000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":50703000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586","weight":4},{"ref":"#589","weight":-3}],"rule":"unaverage-quarter","value":108815000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":108731000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":108724000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":108421000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":107407000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594","weight":4},{"ref":"#597","weight":-3}],"rule":"unaverage-quarter","value":103824000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":107091000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":99912000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":98893000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":98185000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602","weight":4},{"ref":"#605","weight":-3}],"rule":"unaverage-quarter","value":98259000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":98808000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":98286000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":98424000},"#843":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2011-09-30","value":110834088},"#844":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2011-09-30","value":2799118},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#844","weight":-1}],"rule":"component-sum","value":108034970},"#845":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2011-12-31","value":110834088},"#846":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2011-12-31","value":2926514},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#846","weight":-1}],"rule":"component-sum","value":107907574},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#846","weight":-1}],"rule":"component-sum","value":107907574},"#847":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2012-03-31","value":110834088},"#848":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2012-03-31","value":2531039},"sharesOutstanding@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#848","weight":-1}],"rule":"component-sum","value":108303049},"#849":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2012-06-30","value":110834088},"#850":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2012-06-30","value":2930514},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850","weight":-1}],"rule":"component-sum","value":107903574},"#851":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2012-09-30","value":110834088},"#852":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2012-09-30","value":2638631},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852","weight":-1}],"rule":"component-sum","value":108195457},"#853":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2012-12-31","value":110834088},"#854":{"kind":"filed","concept":"TreasuryStockShares","filing":10,"unit":"shares","end":"2012-12-31","value":2926514},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854","weight":-1}],"rule":"component-sum","value":107907574},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854","weight":-1}],"rule":"component-sum","value":107907574},"#855":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2013-06-30","value":110834088},"#856":{"kind":"filed","concept":"TreasuryStockShares","filing":12,"unit":"shares","end":"2013-06-30","value":2636644},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"component-sum","value":108197444},"#857":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2013-09-30","value":110834088},"#858":{"kind":"filed","concept":"TreasuryStockShares","filing":15,"unit":"shares","end":"2013-09-30","value":2636644},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858","weight":-1}],"rule":"component-sum","value":108197444},"#859":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2013-12-31","value":110834088},"#860":{"kind":"filed","concept":"TreasuryStockShares","filing":16,"unit":"shares","end":"2013-12-31","value":2636644},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#860","weight":-1}],"rule":"component-sum","value":108197444},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#860","weight":-1}],"rule":"component-sum","value":108197444},"#861":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2014-03-31","value":110834088},"#862":{"kind":"filed","concept":"TreasuryStockShares","filing":17,"unit":"shares","end":"2014-03-31","value":2832355},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"component-sum","value":108001733},"#863":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2014-12-31","value":110834088},"#864":{"kind":"filed","concept":"TreasuryStockShares","filing":20,"unit":"shares","end":"2014-12-31","value":11220682},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864","weight":-1}],"rule":"component-sum","value":99613406},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864","weight":-1}],"rule":"component-sum","value":99613406},"#865":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2015-06-30","value":110834088},"#866":{"kind":"filed","concept":"TreasuryStockShares","filing":22,"unit":"shares","end":"2015-06-30","value":12989624},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"component-sum","value":97844464},"#867":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2015-09-30","value":110834088},"#868":{"kind":"filed","concept":"TreasuryStockShares","filing":23,"unit":"shares","end":"2015-09-30","value":12989112},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#868","weight":-1}],"rule":"component-sum","value":97844976},"#869":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2015-12-31","value":110834088},"#870":{"kind":"filed","concept":"TreasuryStockShares","filing":13,"unit":"shares","end":"2015-12-31","value":12984829},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"component-sum","value":97849259},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"component-sum","value":97849259},"#871":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2016-03-31","value":110834088},"#872":{"kind":"filed","concept":"TreasuryStockShares","filing":14,"unit":"shares","end":"2016-03-31","value":12775877},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872","weight":-1}],"rule":"component-sum","value":98058211},"#873":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2016-06-30","value":110834088},"#874":{"kind":"filed","concept":"TreasuryStockShares","filing":53,"unit":"shares","end":"2016-06-30","value":12769655},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874","weight":-1}],"rule":"component-sum","value":98064433},"#875":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2016-09-30","value":110834088},"#876":{"kind":"filed","concept":"TreasuryStockShares","filing":54,"unit":"shares","end":"2016-09-30","value":12773015},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#876","weight":-1}],"rule":"component-sum","value":98061073},"#877":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2016-12-31","value":110834088},"#878":{"kind":"filed","concept":"TreasuryStockShares","filing":55,"unit":"shares","end":"2016-12-31","value":12768726},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"component-sum","value":98065362},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"component-sum","value":98065362},"#879":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2017-03-31","value":110834088},"#880":{"kind":"filed","concept":"TreasuryStockShares","filing":24,"unit":"shares","end":"2017-03-31","value":12575182},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#880","weight":-1}],"rule":"component-sum","value":98258906},"#881":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2017-06-30","value":110834088},"#882":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2017-06-30","value":12567965},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#882","weight":-1}],"rule":"component-sum","value":98266123},"#883":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2017-09-30","value":110834088},"#884":{"kind":"filed","concept":"TreasuryStockShares","filing":26,"unit":"shares","end":"2017-09-30","value":12557317},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#883"},{"ref":"#884","weight":-1}],"rule":"component-sum","value":98276771},"#885":{"kind":"filed","concept":"CommonStockSharesIssued","filing":56,"unit":"shares","end":"2017-12-31","value":110834088},"#886":{"kind":"filed","concept":"TreasuryStockShares","filing":56,"unit":"shares","end":"2017-12-31","value":12554714},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886","weight":-1}],"rule":"component-sum","value":98279374},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886","weight":-1}],"rule":"component-sum","value":98279374},"#887":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2018-03-31","value":110834088},"#888":{"kind":"filed","concept":"TreasuryStockShares","filing":27,"unit":"shares","end":"2018-03-31","value":12304723},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#888","weight":-1}],"rule":"component-sum","value":98529365},"#889":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2018-06-30","value":110834088},"#890":{"kind":"filed","concept":"TreasuryStockShares","filing":28,"unit":"shares","end":"2018-06-30","value":12304723},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#890","weight":-1}],"rule":"component-sum","value":98529365},"#891":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2018-09-30","value":110834088},"#892":{"kind":"filed","concept":"TreasuryStockShares","filing":29,"unit":"shares","end":"2018-09-30","value":12301319},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#892","weight":-1}],"rule":"component-sum","value":98532769},"#893":{"kind":"filed","concept":"CommonStockSharesIssued","filing":57,"unit":"shares","end":"2018-12-31","value":110834088},"#894":{"kind":"filed","concept":"TreasuryStockShares","filing":57,"unit":"shares","end":"2018-12-31","value":12294873},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894","weight":-1}],"rule":"component-sum","value":98539215},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894","weight":-1}],"rule":"component-sum","value":98539215},"#895":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2019-03-31","value":110834088},"#896":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2019-03-31","value":11905789},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#896","weight":-1}],"rule":"component-sum","value":98928299},"#897":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2019-06-30","value":110834088},"#898":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2019-06-30","value":11904585},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#898","weight":-1}],"rule":"component-sum","value":98929503},"#899":{"kind":"filed","concept":"CommonStockSharesIssued","filing":32,"unit":"shares","end":"2019-09-30","value":110834088},"#900":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2019-09-30","value":11904585},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#900","weight":-1}],"rule":"component-sum","value":98929503},"#901":{"kind":"filed","concept":"CommonStockSharesIssued","filing":58,"unit":"shares","end":"2019-12-31","value":110834088},"#902":{"kind":"filed","concept":"TreasuryStockShares","filing":58,"unit":"shares","end":"2019-12-31","value":12294873},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#902","weight":-1}],"rule":"component-sum","value":98539215},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#902","weight":-1}],"rule":"component-sum","value":98539215},"#903":{"kind":"filed","concept":"CommonStockSharesIssued","filing":33,"unit":"shares","end":"2020-03-31","value":110834088},"#904":{"kind":"filed","concept":"TreasuryStockShares","filing":33,"unit":"shares","end":"2020-03-31","value":11567025},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#903"},{"ref":"#904","weight":-1}],"rule":"component-sum","value":99267063},"#905":{"kind":"filed","concept":"CommonStockSharesIssued","filing":34,"unit":"shares","end":"2020-06-30","value":110834088},"#906":{"kind":"filed","concept":"TreasuryStockShares","filing":34,"unit":"shares","end":"2020-06-30","value":11547475},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#906","weight":-1}],"rule":"component-sum","value":99286613},"#907":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2020-12-31","value":110834088},"#908":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":58,"unit":"shares","end":"2020-12-31","value":12000000},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#907"},{"ref":"#908","weight":-1}],"rule":"component-sum","value":98834088},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#907"},{"ref":"#908","weight":-1}],"rule":"component-sum","value":98834088},"#909":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2021-06-30","value":110834088},"#910":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2021-06-30","value":11038650},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#910","weight":-1}],"rule":"component-sum","value":99795438},"#911":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2021-09-30","value":110834088},"#912":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2021-09-30","value":11035383},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#911"},{"ref":"#912","weight":-1}],"rule":"component-sum","value":99798705},"#913":{"kind":"filed","concept":"CommonStockSharesIssued","filing":59,"unit":"shares","end":"2021-12-31","value":110834088},"#914":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":59,"unit":"shares","end":"2021-12-31","value":11000000},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#914","weight":-1}],"rule":"component-sum","value":99834088},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#914","weight":-1}],"rule":"component-sum","value":99834088},"#915":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2025-12-31","value":110834088},"#916":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":52,"unit":"shares","end":"2025-12-31","value":11473997},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#916","weight":-1}],"rule":"component-sum","value":99360091},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#916","weight":-1}],"rule":"component-sum","value":99360091},"#917":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2026-03-31","value":110834088},"#918":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":51,"unit":"shares","end":"2026-03-31","value":11089455},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#918","weight":-1}],"rule":"component-sum","value":99744633},"#919":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2026-06-30","value":110834088},"#920":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":52,"unit":"shares","end":"2026-06-30","value":11305155},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#920","weight":-1}],"rule":"component-sum","value":99528933},"#921":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":340538000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#921"},{"ref":"#343"}],"rule":"component-sum","value":376385000},"#922":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":369991000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#922"},{"ref":"#344"}],"rule":"component-sum","value":407730000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":344528000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#923"},{"ref":"#347"}],"rule":"component-sum","value":380130000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#345"}],"rule":"component-sum","value":1529965000},"#924":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":335465000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#924"},{"ref":"#348"}],"rule":"component-sum","value":372841000},"#925":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":340800000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#925"},{"ref":"#349"}],"rule":"component-sum","value":378929000},"#926":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":390655000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#926"},{"ref":"#350"}],"rule":"component-sum","value":428219000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":383805000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#927"},{"ref":"#353"}],"rule":"component-sum","value":427556000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#351"}],"rule":"component-sum","value":1607545000},"#928":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":371619000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#928"},{"ref":"#354"}],"rule":"component-sum","value":409353000},"#929":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":419722000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#929"},{"ref":"#355"}],"rule":"component-sum","value":464164000},"#930":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":449112000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#930"},{"ref":"#356"}],"rule":"component-sum","value":492586000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":443451000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#359"}],"rule":"component-sum","value":491729000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#357"}],"rule":"component-sum","value":1857832000},"#932":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":471590000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#932"},{"ref":"#360"}],"rule":"component-sum","value":518906000},"#933":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":511387000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#933"},{"ref":"#361"}],"rule":"component-sum","value":562498000},"#934":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":563348000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#934"},{"ref":"#362"}],"rule":"component-sum","value":610404000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":608421000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#935"},{"ref":"#365"}],"rule":"component-sum","value":662199000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#363"}],"rule":"component-sum","value":2354007000},"#936":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":558177000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#936"},{"ref":"#366"}],"rule":"component-sum","value":610262000},"#937":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":618508000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#937"},{"ref":"#367"}],"rule":"component-sum","value":674035000},"#938":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":647805000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#368"}],"rule":"component-sum","value":699561000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":696993000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#939"},{"ref":"#371"}],"rule":"component-sum","value":758045000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#369"}],"rule":"component-sum","value":2741903000},"#940":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":650710000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#373"}],"rule":"component-sum","value":707339000},"#941":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":709192000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#941"},{"ref":"#374"}],"rule":"component-sum","value":766096000},"#942":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":731234000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#942"},{"ref":"#375"}],"rule":"component-sum","value":791171000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":709287000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#943"},{"ref":"#380"}],"rule":"component-sum","value":766688000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#378"}],"rule":"component-sum","value":3031294000},"#944":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":623323000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#944"},{"ref":"#382"}],"rule":"component-sum","value":680122000},"#945":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":642758000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#945"},{"ref":"#383"}],"rule":"component-sum","value":702363000},"#946":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":575300000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#946"},{"ref":"#384"}],"rule":"component-sum","value":630149000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":615944000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#947"},{"ref":"#387"}],"rule":"component-sum","value":676310000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#385"}],"rule":"component-sum","value":2688944000},"#948":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":510864000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#948"},{"ref":"#376"}],"rule":"component-sum","value":560245000},"#949":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":530306000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#949"},{"ref":"#377"}],"rule":"component-sum","value":587159000},"#950":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":513832000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#950"},{"ref":"#389"}],"rule":"component-sum","value":561131000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":437374000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#951"},{"ref":"#392"}],"rule":"component-sum","value":492304000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#390"}],"rule":"component-sum","value":2200839000},"#952":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":401321000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#395"}],"rule":"component-sum","value":446326000},"#953":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":461465000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#953"},{"ref":"#396"}],"rule":"component-sum","value":505646000},"#954":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":421235000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#954"},{"ref":"#397"}],"rule":"component-sum","value":465589000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":442876000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#955"},{"ref":"#400"}],"rule":"component-sum","value":493290000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#398"}],"rule":"component-sum","value":1910851000},"#956":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":397585000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#402"}],"rule":"component-sum","value":443562000},"#957":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":448946000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#957"},{"ref":"#403"}],"rule":"component-sum","value":498311000},"#958":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":471665000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#958"},{"ref":"#404"}],"rule":"component-sum","value":520852000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":592239000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2054964000},"#959":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":466299000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#959"},{"ref":"#409"}],"rule":"component-sum","value":515600000},"#960":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":453798000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#411"}],"rule":"component-sum","value":505416000},"#961":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":448586000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#961"},{"ref":"#413"}],"rule":"component-sum","value":502841000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":814980000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2338837000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":917425000},"#962":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":384679000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#422"}],"rule":"component-sum","value":432398000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":500363000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":379261000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#963"},{"ref":"#428"}],"rule":"component-sum","value":422100000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2273968000},"#964":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":380896000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#434"}],"rule":"component-sum","value":423770000},"#965":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":429802000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#965"},{"ref":"#436"}],"rule":"component-sum","value":475380000},"#966":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":406966000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#438"}],"rule":"component-sum","value":451045000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":387546000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#967"},{"ref":"#442"}],"rule":"component-sum","value":479281000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#440"}],"rule":"component-sum","value":1829476000},"#968":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":400679000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#446"}],"rule":"component-sum","value":447198000},"#969":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":447990000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#969"},{"ref":"#430"}],"rule":"component-sum","value":501181000},"#970":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":463917000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#448"}],"rule":"component-sum","value":512796000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":446121000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#971"},{"ref":"#452"}],"rule":"component-sum","value":494046000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#450"}],"rule":"component-sum","value":1955221000},"#972":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":459422000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#456"}],"rule":"component-sum","value":510237000},"#973":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":496830000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#973"},{"ref":"#458"}],"rule":"component-sum","value":548711000},"#974":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":520483000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#974"},{"ref":"#460"}],"rule":"component-sum","value":577251000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":549000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#975"},{"ref":"#464"}],"rule":"component-sum","value":607179000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#462"}],"rule":"component-sum","value":2243378000},"#976":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":506708000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#976"},{"ref":"#469"}],"rule":"component-sum","value":562399000},"#977":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":548597000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#977"},{"ref":"#471"}],"rule":"component-sum","value":608444000},"#978":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":548849000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#978"},{"ref":"#473"}],"rule":"component-sum","value":608478000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":571513000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#979"},{"ref":"#477"}],"rule":"component-sum","value":635570000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#475"}],"rule":"component-sum","value":2414891000},"#980":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":539512000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#482"}],"rule":"component-sum","value":601051000},"#981":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":549734000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#981"},{"ref":"#484"}],"rule":"component-sum","value":618972000},"#982":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":590166000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#982"},{"ref":"#486"}],"rule":"component-sum","value":656390000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":536302000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#983"},{"ref":"#490"}],"rule":"component-sum","value":603191000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#488"}],"rule":"component-sum","value":2479604000},"#984":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":565159000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#984"},{"ref":"#495"}],"rule":"component-sum","value":634641000},"#985":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":611202000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#985"},{"ref":"#497"}],"rule":"component-sum","value":679947000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":24.43957282613278},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":16.48564512084991},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":10.675130856943795},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":50025000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-54953000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":23.561264038212034},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":15.764529910998357},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.296548190630448},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":75788000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-29970000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":23.8211479186843},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":15.949162211284609},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":10.183919940211647},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.2497638638311455},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":-42351000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":243213000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-175021000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":24.0234105948089},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.03199857745073},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":10.337246258536256},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.2497638638311455},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":-42351000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":297556000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":56014000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-36199000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":22.911735643541604},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":14.322908288714755},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.017855091113818},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":44288000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-58675000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":26.599655828198397},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":18.387561570784595},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":11.698610605574377},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.887652368379655},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":37442000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-69377000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":24.33184704246195},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":17.055865683726086},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.462324269670757},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":2.045887862997698},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":118844000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-21011000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":23.437755586497452},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":14.71021228889802},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":9.534049607219657},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.2359635880833726},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-245219000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":256588000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-185262000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":24.324937599273884},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":16.144639275551693},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.460422160147518},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.2359635880833726},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-245219000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":311232000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-4974000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-53859000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":21.002720972747756},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.981378342757536},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.943072148293014},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.226466775734755},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-17741000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-54345000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":23.105023834910725},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.963047644172814},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":10.38641501690978},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.268391171508049},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":-150918000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":5481000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-55222000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":25.422445400924598},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":18.203345023646314},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":13.048315532174929},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.3715927232357834},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":-166108000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":70778000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-71602000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":22.77023390926807},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.362318159098706},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.156270408936306},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.9628461730241835},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":13858000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":53544000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-235028000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":23.202790396882694},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":15.270518086910755},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":10.747570420078233},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.9628461730241835},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":13858000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":338981000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":63022000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-83417000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":20.726920639509963},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":12.773221402840509},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.64945460780342},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.8499583645440822},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-27492000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-28212000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-68174000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":23.962411437152902},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.36277126437636},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.7879770126906},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.850206144859896},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":39412000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":334879000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-386883000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":23.477849090507657},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.16925017433485},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.704180538765732},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.523128617642685},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":312755000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":628185000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-41318000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-49412000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":20.774633566014042},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":13.555388346306172},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.833435861977804},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.6746405202694397},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":445488000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":107251000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":39112000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-64957000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":23.27227509033433},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.863270667936046},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":11.496056343015756},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.912471378217056},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":16362000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":63280000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-84050000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":22.092095642609184},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":15.205858513167952},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":10.321032487396744},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.9491562497468344},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-26549000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":137202000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-300598000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":22.563684951218356},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":15.402730679608023},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":10.386565964830066},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.9491562497468344},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-26549000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":426140000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":26584000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-94177000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":22.31919193043788},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":15.070586401540877},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":10.416643471871208},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.9908849138889306},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-37990000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":28538000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-81138000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":24.60639807306929},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":17.837883301721657},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":12.044657789393105},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.14389563831906},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-44310000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":41223000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-93264000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":24.082119121478218},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":18.016704617501293},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":12.235716286357505},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.9785198825461603},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-62349000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":153270000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":52548000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-113952000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":22.106106629652725},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":15.283114177725029},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.441798037098875},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.9712538234711616},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-91430000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":148893000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-382531000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":23.289673713477164},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":16.583901705466257},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":11.302033848906866},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.9712538234711616},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-91430000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":544530000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-21848000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-104038000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":22.553055756896267},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":15.813120907973211},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.857520997951681},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.093979216065777},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-26339000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":133199000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":74438000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-117662000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":23.529583020184234},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.39376562825167},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":11.892836694137525},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.9954347959280778},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-23330000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":160943000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":31408000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-79788000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":24.854355562543613},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":18.69489841114225},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.777659597426341},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.147896331294398},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":175408000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":181665000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":250881000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-85395000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.813564080715878},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":16.567039601622326},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.151157817759191},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.523128617642685},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":312755000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":147002000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-45368000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":20.67683323398778},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":13.320942906542369},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.079446824212672},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.2926577635123517},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":602287000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":101508000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":128168000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-44428000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":22.634488638579477},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.258474502194016},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.217025522684514},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.4212321685339044},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":526340000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":106161000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":130031000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-60762000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.696994457570362},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":6.336816856076869},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.809208576501317},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.4636386365259857},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":410601000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":363883000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-199970000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":19.76747071426566},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":12.205028546203842},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":7.54259075328936},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.4636386365259857},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":410601000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":361311000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":31432000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-21206000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":16.023828623278934},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.9065462961745325},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.126448193785095},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.7264187365733203},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":429707000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":42932000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":60225000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-31738000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":15.224150692442837},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.135508737264983},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.56636436736958},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.8443935328932164},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":409148000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":38680000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":86627000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-30445000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.452687633698967},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-2.158481634882345},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-2.1479222611624413},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.712714514651558},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":360631000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-10848000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":48763000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-29003000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":10.455834331398622},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-0.7900582460665991},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-2.2577772318275344},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.4836436096969887},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":342865000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":227047000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-112392000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":12.29206864051509},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.1151570058676628},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.0823194017616635},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.4836436096969887},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":342865000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":68664000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":41198000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-17807000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.05320770278993},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.03361902029692319},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.688571326113462},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.6107997855623126},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":331392000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-2349000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":20106000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-23493000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":10.401408833557266},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.8231735257341235},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.4139516460985252},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.612734155301446},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":321718000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":10983000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":22810000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-18600000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.52755607829959},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.2118373519280854},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-0.3713349575737209},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.671489806178704},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":323424000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":10817000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-41316000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-33780000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.529767129653534},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-1.882583776527082},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":35.848195383900446},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.7246676778408294},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":361996000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":42798000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-93680000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":10.127988084352541},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0.554564724458459},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.659765486152276},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.7246676778408294},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":361996000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":9973000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-20114000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-25732000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.521472672563057},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-6.519729211143745},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-11.79910329408544},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.9682676459376895},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":450158000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-33874000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-17731000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-27798000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.210489811437429},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-4.10237447615705},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-6.90992199283855},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.6071772865111753},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":442687000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-20980000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-10418000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-30389000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.172925091469287},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.2988638551896784},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-12.705372616984404},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.4980076168241956},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":415040000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":5041000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-24637000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-25548000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.672456801219968},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-19.62128480392652},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-12.954887445843728},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.5162438528442155},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":432321000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-72900000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-109467000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.767594562294906},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-7.618924923094326},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-11.119612544135006},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.5162438528442155},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":432321000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-148091000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-10840000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-29964000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.585701963611036},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-4.396561149739009},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.026868548612433},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.4392667760652875},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":449206000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-18555000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":12687000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-40898000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.468053434883547},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.9433983956626009},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-7.0962783971148555},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.433983512679108},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":439801000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-7780000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-18527000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-57985000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.85859454593316},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-1.0437117072945281},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.1287358308198385},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.2867652533041807},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":459532000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-6211000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":26565000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-18837000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-3.635277544979583},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-45.32194504377597},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-46.880761755318204},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.07076058812958},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":422861000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":9885000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-147684000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.796779882468054},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-14.194111294042743},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-17.012837113377902},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.07076058812958},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":422861000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-288110000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-59379000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-27229000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.7115311514754},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-70.94833304761976},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-68.49635156185947},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.3714798047486996},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":498936000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-385411000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":26887000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-10631000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.956790007864875},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1.2129695517021835},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-5.8022171454252645},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.5017637541883637},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":472497000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-7657000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":19015000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-7980000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.742802045740352},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-13.78532461005633},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-18.04804169708216},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.611051197309677},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":446854000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-62911000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":89437000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-14847000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":10.606889139258287},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.11313763664905177},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-5.892585242138113},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.6772367060459925},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":353235000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":75960000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-60687000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.968870648053574},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-24.4040529813353},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-27.17621255995304},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.6772367060459925},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":353235000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-454997000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-12422000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-10699000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.948602797832493},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.150018397771241},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-2.1403121450430005},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.7871301977477727},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":362145000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":13383000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":37917000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-12629000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.728851322463514},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.580298234239732},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.2527122695950814},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.5627050214483975},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":317336000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":21925000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":24008000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-12488000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":12.820523806055517},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.3780049441533464},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.5787872685909163},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.626361230902878},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":292255000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":15806000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":125612000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-14383000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.96196130779565},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-2.693755637881421},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-8.316317019813203},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.3705016950640614},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":163953000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":175115000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-50199000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.126599884982147},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.129114228778537},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.637760629120916},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.3705016950640614},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":163953000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":33101000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-99820000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-19319000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.193675348922694},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.23287662021835265},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.305639917607848},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.455167746301847},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":263789000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":495000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-60476000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-16495000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.510782759035248},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.360429058586228},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":0.7098816673059418},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.427902077044627},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":333127000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":24518000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":66619000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-19280000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.108980097235698},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.375456294858944},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.270314166715803},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.3651015560618545},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":273751000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":47545000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":133517000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-25949000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.80308379163147},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.86557085391712},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.3131309175473636},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.2818931271925043},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":132228000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":39840000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-81043000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.87727507690878},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.365851533625932},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.2555636653688813},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.2818931271925043},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":132228000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":117267000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-61227000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-18308000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":14.444483758452254},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.981498621009447},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":0.7560704449083497},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.269164574742537},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":195718000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":31933000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-1977000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-22428000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.905554347644294},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.228495927480726},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.1780702781355052},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.236134325349081},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":196385000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":47986000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":53663000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-25945000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.057401051670393},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.120091942441514},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.693472716395353},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.8221578714611593},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":143674000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":63119000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":118770000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-34045000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.135704345514785},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.248380380337566},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.802173444806142},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.782528028222085},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":15492000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":109229000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-100726000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.454407255972477},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.478349952530328},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.0171055789856585},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.782528028222085},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":15492000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":197578000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-95235000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-25518000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.420669947186743},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.124768816809438},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.5263231690625143},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.759355566992428},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":123476000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":41382000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":29765000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-22858000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":17.973917776103157},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.02560974151027},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.23274243131063},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.7210098526922755},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":96505000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":64820000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":67045000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-24886000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":19.264472037080896},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.49306351324118},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.065950683351697},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.7635585139156376},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":28848000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":78064000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":94503000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-33874000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":19.894456514121522},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.915971686873641},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.863059779942533},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.7415357279989159},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-15507000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":96078000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-107136000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":18.243691381318154},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.254231517747328},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.541491101064536},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.7415357279989159},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-15507000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":262833000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-106806000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-26088000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":20.0157741100007},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.892438063639046},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":7.468537025423892},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.8906577352977816},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":101328000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":78453000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":46915000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-30272000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.259709436648567},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.342512686901731},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.797914807616009},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.9985377326676836},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":50600000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":87888000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":77048000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-24215000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.558946181036966},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.644667235609733},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.5960683700858},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.9661259473279755},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-19970000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":89288000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":190689000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-30440000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.784197411206538},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":9.779470933658802},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":26.571927714807934},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.9854908457896934},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-201457000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":207846000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-111015000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.417031229571904},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.938754868620867},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.706220484771686},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.9854908457896934},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-201457000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":322877000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-76523000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-17405000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.380223820781623},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.345693204646253},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.214541851944387},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.080104546196282},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-118657000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":63934000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":32026000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-23180000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":20.435468585651353},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.486440748570654},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.463467086010644},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.175980953744809},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-139228000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":94533000},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.334975084497847},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":16.757543193989324},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":13.34808935497379},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":12.87175126961877},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.538598716786236},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":7.2523504960544205},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":23.707255963518705},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":13.384558004637345},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.0573530036988223},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-3.2502317537437846},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":0.9101506456241033},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":12.326431520889173},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.441962125506747},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.59383788345131},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-4.1948122430469335},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.150639519251158},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-5.251584957268434},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.327035467715948},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.102961909164364},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.930705195565017},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.699662654894844},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.478665776013808},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.831026008529269},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.872610354515768},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.52972739129284},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-2.600330159092884},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.02646518734493},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.2276595460435784},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":27.30151578961114},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":18.141608756230692},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":17.235847140918732},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":18.00818761719843},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.880908489548949},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.166813513406889},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.627697074043345},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.771152883346229},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.983314395684264},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.99501233270074},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.233575987950942},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.9038047825783053},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.790809039737881},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-8.533278256828627},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.227314290294024},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.830300687058281},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-3.704191161416747},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-2.006162141344117},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-4.976216685686586},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-3.8177893271578367},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-2.194838484994513},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.5589927810868103},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-3.722920061810882},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.736898414792889},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.482636793475395},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-11.064382448739257},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.293537695217408},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.324116586278804},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":21.080605852044258},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.155613387902656},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-2.8389703647329583},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.610814152577585},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.14294772650349},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":26.914415620868677},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":9.368070508619653},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-22.373189826945104},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-11.540538632256489},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.90324315535377},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":24.89952874084103},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.9282855876140563},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-11.401952002562446},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.33065177033332777},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.448471299474166},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18.14310090142661},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.5048348129628915},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-15.896556789274435},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.450455138096434},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.862299962783775},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.245917723736772},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.610379078905786},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-15.834300683594185},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.719796723105416},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.371275733680802},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":28.521749275323298},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.465314443587213},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-11.051385773848294},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.169053247659415},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":420501000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":464883000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":490208000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":857964000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":165254000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":602623000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":204218000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":746758000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":186550000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":217000000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":241286000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":164991000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":168183000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":602546000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":102713000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":98659000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":63352000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":318911000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":51314000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":64287000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":64330000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":223492000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":20254000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":38863000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":55744000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":145499000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":33931000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":42524000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":44356000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-24683000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-29215000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":31041000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":24640000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":73898000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":49854000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":57150000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":50047000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":172824000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":32514000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":55378000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":77794000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":238236000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":59754000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":74032000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":88715000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":302538000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":68440000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":90800000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":103327000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":366276000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":102901000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":113288000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":115411000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":425132000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":91105000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":121962000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1344323000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#986"}],"scale":100,"value":8.92642616395018},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1344323000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#987"}],"scale":100,"value":8.92642616395018},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1390215000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#988"}],"scale":100,"value":0},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1390215000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#989"}],"scale":100,"value":0},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1506367000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#990"}],"scale":100,"value":0},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1516682000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#991"}],"scale":100,"value":0},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1677962000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#992"}],"scale":100,"value":7.151532633039366},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1677962000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#993"}],"scale":100,"value":7.151532633039366},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1711955000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#994"}],"scale":100,"value":5.841275033514315},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1749648000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#995"}],"scale":100,"value":7.144294166598081},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2400940000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#996"}],"scale":100,"value":30.965746749189897},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2333672000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#997"}],"scale":100,"value":32.13819251377228},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1854236000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#998"}],"scale":100,"value":6.4716681156012505},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1909460000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#999"}],"scale":100,"value":4.922857771307071},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1909460000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1000"}],"scale":100,"value":4.922857771307071},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1924074000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1001"}],"scale":100,"value":4.677574771032715},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1949537000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1002"}],"scale":100,"value":3.8470672780255004},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2017557000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1003"}],"scale":100,"value":1.9825957829196401},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2043440000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1004"}],"scale":100,"value":0},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2043440000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1005"}],"scale":100,"value":0},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2170360000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#1006"}],"scale":100,"value":3.686024438342026},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2252630000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#1007"}],"scale":100,"value":3.551404358460999},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2268873000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#1008"}],"scale":100,"value":11.018686369840886},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2400940000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#1009"}],"scale":100,"value":30.965746749189897},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2391081000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#1010"}],"scale":100,"value":33.161444551648394},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2386411000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#1011"}],"scale":100,"value":33.41817482403492},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2374570000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1012"}],"scale":100,"value":33.5149521808159},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2374570000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1013"}],"scale":100,"value":33.5149521808159},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2412208000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1014"}],"scale":100,"value":33.18785113058244},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2393975000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1015"}],"scale":100,"value":33.51488632922232},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2374036000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1016"}],"scale":100,"value":33.79291636689587},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2309701000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1017"}],"scale":100,"value":34.335959502983286},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2309701000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1018"}],"scale":100,"value":34.335959502983286},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2283041000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1019"}],"scale":100,"value":34.77414553658914},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":2285244000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1020"}],"scale":100,"value":34.74898085281047},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2295763000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1021"}],"scale":100,"value":34.66407464533578},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2456830000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1022"}],"scale":100,"value":32.249361982717566},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2456830000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1023"}],"scale":100,"value":32.249361982717566},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2423271000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1024"}],"scale":100,"value":32.397036897647844},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":2352762000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1025"}],"scale":100,"value":33.24722177593824},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":2283663000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1026"}],"scale":100,"value":34.25155112641401},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":780680000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1027"}],"scale":100,"value":100.75575139621868},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":780680000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1028"}],"scale":100,"value":100.75575139621868},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":2182469000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1029"}],"scale":100,"value":36.24193516608942},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":2154672000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1030"}],"scale":100,"value":36.92622357370403},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":2102934000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1031"}],"scale":100,"value":38.0351927354829},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1871925000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1032"}],"scale":100,"value":42.550636376991605},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1871925000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1033"}],"scale":100,"value":42.550636376991605},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1443055000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1034"}],"scale":100,"value":55.881168770421084},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1431415000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1035"}],"scale":100,"value":56.30833825270799},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1365050000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1036"}],"scale":100,"value":59.018424233544565},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1363408000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1037"}],"scale":100,"value":59.06163085444709},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1363408000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1038"}],"scale":100,"value":59.06163085444709},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1353233000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1039"}],"scale":100,"value":59.47889240064349},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1336155000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1040"}],"scale":100,"value":57.884227503545624},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1289077000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1041"}],"scale":100,"value":57.40386338442157},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1213091000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1042"}],"scale":100,"value":57.87422378040888},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1213091000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1043"}],"scale":100,"value":57.87422378040888},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1203863000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1044"}],"scale":100,"value":58.296334383563575},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1178267000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1045"}],"scale":100,"value":59.53990054885693},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1178556000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1046"}],"scale":100,"value":59.50145771605253},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1226777000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1047"}],"scale":100,"value":57.139398603006086},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1226777000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1048"}],"scale":100,"value":57.139398603006086},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1227001000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1049"}],"scale":100,"value":57.10631042680486},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1251886000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1050"}],"scale":100,"value":55.94790579972937},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1272436000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1051"}],"scale":100,"value":55.02052755502045},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1111141000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1052"}],"scale":100,"value":42.93406507364952},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1111141000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1053"}],"scale":100,"value":42.93406507364952},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1107316000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1054"}],"scale":100,"value":43.183066080504574},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1136473000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1055"}],"scale":100,"value":42.18120448088076},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1184747000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1056"}],"scale":100,"value":40.57456992927604},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1202331000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1057"}],"scale":100,"value":40.08954272991381},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1202331000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1058"}],"scale":100,"value":40.08954272991381},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1262440000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1059"}],"scale":100,"value":38.28395804949146},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1332772000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1060"}],"scale":100,"value":36.36390920577563},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1399753000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1061"}],"scale":100,"value":34.721983092731364},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1564080000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1062"}],"scale":100,"value":31.163175796634444},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1564080000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1063"}],"scale":100,"value":31.163175796634444},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1601568000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1064"}],"scale":100,"value":30.520902016024298},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1659029000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1065"}],"scale":100,"value":29.55011636324621},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":10.01724736702429},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":189457000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":10.100349354150639},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":198795000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":10.255961814669902},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":200531000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1955396500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":10.255260250286835},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1955396500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1070"}],"scale":100,"value":10.255260250286835},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":203358000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":9.713363170439294},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":205734000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2018104000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":10.194420109171777},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":225135000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2040649000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":11.03251955627842},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":235658000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2215525000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":10.636666252919737},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2215525000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1078"}],"scale":100,"value":10.636666252919737},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":245043000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2274051000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":10.775615850304149},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":260904000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2342662500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":11.137071601222967},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3316720000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1083"}],"scale":100,"value":12.914234544972143},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":406603000},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3283278000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1085"}],"scale":100,"value":12.384056421661523},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":266732000},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2419907000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1087"}],"scale":100,"value":11.022407059444847},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":289017000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2584331000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":11.183435867928683},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2584331000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1090"}],"scale":100,"value":11.183435867928683},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":312411000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2613066500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":11.955723285266563},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":338668000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2693852000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":12.571885909099684},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":358669000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2862689000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":12.529094148892877},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":371500000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2948309000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":12.600443169287887},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2948309000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1099"}],"scale":100,"value":12.600443169287887},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":387876000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2992117000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":12.963263134429571},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":399360000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3123012000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":12.787654994601366},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":419291000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3209990500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":13.062063579315888},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":428329000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3316720000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":12.914234544972143},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":361776000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":3425759000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":10.560462659515746},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":305977000},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":3406042500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1111"}],"scale":100,"value":8.983358252282525},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":231011000},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3467238000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1113"}],"scale":100,"value":6.662680785109069},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3467238000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1114"}],"scale":100,"value":6.662680785109069},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":186615000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":3359058000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":5.555575402389599},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":143456000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3393769000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":4.227040791521167},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":63119000},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3329100000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1120"}],"scale":100,"value":1.895977891922742},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":24586000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3279925500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":0.7495901964846458},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3279925500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1123"}],"scale":100,"value":0.7495901964846458},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-8051000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3227584500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":-0.24944350798561588},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-28228000},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":3205502500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1127"}],"scale":100,"value":-0.8806107622751814},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-18198000},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":3191126500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1129"}],"scale":100,"value":-0.5702688376659465},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":166398000},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3077132500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1131"}],"scale":100,"value":5.4075669474746375},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":3077132500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1132"}],"scale":100,"value":5.4075669474746375},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":124799000},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":3009838500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1134"}],"scale":100,"value":4.146368650676773},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":89591000},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2997274500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1136"}],"scale":100,"value":2.9890822478888737},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":25380000},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3034191000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1138"}],"scale":100,"value":0.8364667880169705},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-212327000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2924474000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":-7.260348356661744},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2924474000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1141"}],"scale":100,"value":-7.260348356661744},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-188021000},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2950099500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1143"}],"scale":100,"value":-6.373378253852116},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-190127000},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2920691500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1145"}],"scale":100,"value":-6.5096570452579465},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-149671000},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2904695500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1147"}],"scale":100,"value":-5.152725991416312},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-348444000},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2782830500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1149"}],"scale":100,"value":-12.521208172757916},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2782830500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1150"}],"scale":100,"value":-12.521208172757916},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-691215000},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2568307500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1152"}],"scale":100,"value":-26.91324928965866},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-680821000},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2533709500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"#1154"}],"scale":100,"value":-26.870523238753297},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-734663000},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2461696000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1156"}],"scale":100,"value":-29.8437743734401},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-496751000},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2393252500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1158"}],"scale":100,"value":-20.75631384486175},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2393252500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1159"}],"scale":100,"value":-20.75631384486175},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-138518000},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2084310500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1161"}],"scale":100,"value":-6.645746878883927},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-107489000},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2095166500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"#1163"}],"scale":100,"value":-5.1303321239624635},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-35494000},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2009836000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"#1165"}],"scale":100,"value":-1.7660147395110843},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-49307000},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2004350500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1167"}],"scale":100,"value":-2.4599988874201397},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2004350500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1168"}],"scale":100,"value":-2.4599988874201397},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-59152000},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1952760500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"#1170"}],"scale":100,"value":-3.029147711662541},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-61673000},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1966986000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"#1172"}],"scale":100,"value":-3.135406149306604},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-36000000},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1952402000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"#1174"}],"scale":100,"value":-1.843882561070927},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":25941000},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1997271000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1176"}],"scale":100,"value":1.2988222429505059},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1997271000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1177"}],"scale":100,"value":1.2988222429505059},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":49211000},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1972237500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"#1179"}],"scale":100,"value":2.4951863048948213},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":64493000},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2018645500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"#1181"}],"scale":100,"value":3.1948650716532447},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":76002000},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2117640500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1183"}],"scale":100,"value":3.588994449246697},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":97403000},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2135344500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1185"}],"scale":100,"value":4.561465374790812},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2135344500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1186"}],"scale":100,"value":4.561465374790812},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":108478000},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2135677500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1188"}],"scale":100,"value":5.079324944894536},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":124473000},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2234867000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1190"}],"scale":100,"value":5.569593179370406},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":135898000},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2334471000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1192"}],"scale":100,"value":5.821361670374145},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":147468000},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2287676500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1194"}],"scale":100,"value":6.446191146344336},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2287676500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1195"}],"scale":100,"value":6.446191146344336},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":182710000},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2251950000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1197"}],"scale":100,"value":8.113412820000445},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":202155000},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2316224000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1199"}],"scale":100,"value":8.727782805117295},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":232207000},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2447905500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1201"}],"scale":100,"value":9.485946250784599},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":353761000},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2501800500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1203"}],"scale":100,"value":14.140256187493765},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2501800500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1204"}],"scale":100,"value":14.140256187493765},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":339491000},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2459109000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1206"}],"scale":100,"value":13.805447420183489},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":350064000},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2508210000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1208"}],"scale":100,"value":13.95672611145},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1095988500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1209"}],"scale":100,"value":17.18567302485382},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"equity@2010Q2"}],"scale":100,"value":15.117243074212588},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"equity@2010Q3"}],"scale":100,"value":14.862788637306688},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1307269000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1210"}],"scale":100,"value":15.339689076999456},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1307269000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1211"}],"scale":100,"value":15.339689076999456},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"equity@2011Q1"}],"scale":100,"value":13.969342158138959},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1379809000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1212"}],"scale":100,"value":14.910324544918899},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1427108500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1213"}],"scale":100,"value":15.775605008308757},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1474088500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1214"}],"scale":100,"value":15.986692793546656},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1474088500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1215"}],"scale":100,"value":15.986692793546656},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1533850000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1216"}],"scale":100,"value":15.975682107116079},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1565507500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1217"}],"scale":100,"value":16.66577771106175},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1850455500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1218"}],"scale":100,"value":23.147219698068934},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1837016000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1219"}],"scale":100,"value":22.13388451706463},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1625459000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1220"}],"scale":100,"value":16.409641830399906},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1686711000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1221"}],"scale":100,"value":17.134944872002375},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1686711000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1222"}],"scale":100,"value":17.134944872002375},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1723014500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1223"}],"scale":100,"value":18.131652403389527},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1749592500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1224"}],"scale":100,"value":19.356964550316714},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1855896500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1225"}],"scale":100,"value":19.32591607344483},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1929450000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1226"}],"scale":100,"value":19.254191609007748},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1929450000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1227"}],"scale":100,"value":19.254191609007748},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1962217000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1228"}],"scale":100,"value":19.767232676100555},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2023583500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1229"}],"scale":100,"value":19.735286436166337},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1998215000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1230"}],"scale":100,"value":20.9832775752359},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1850455500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1231"}],"scale":100,"value":23.147219698068934},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1885397000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1232"}],"scale":100,"value":19.188319489211025},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1803894500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1233"}],"scale":100,"value":16.962023000790786},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1618102500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1234"}],"scale":100,"value":14.27666047113826},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1618102500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1235"}],"scale":100,"value":14.27666047113826},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1597660000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1236"}],"scale":100,"value":11.68052026088154},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1594900500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1237"}],"scale":100,"value":8.994667692435986},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1580348000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1238"}],"scale":100,"value":3.9939937279637143},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1547688500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1239"}],"scale":100,"value":1.5885625563542018},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1547688500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1240"}],"scale":100,"value":1.5885625563542018},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1550390500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1241"}],"scale":100,"value":-0.5192885276322321},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1541391000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"#1242"}],"scale":100,"value":-1.8313328675203113},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1535869000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"#1243"}],"scale":100,"value":-1.184866678082571},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1590580500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1244"}],"scale":100,"value":10.461463597724228},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1590580500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1245"}],"scale":100,"value":10.461463597724228},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1563668000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1246"}],"scale":100,"value":7.981169915864493},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1530839500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"#1247"}],"scale":100,"value":5.852409739884553},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1500715500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"#1248"}],"scale":100,"value":1.6911933007955207},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":829309000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1249"}],"scale":100,"value":-25.602881435026028},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":829309000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1250"}],"scale":100,"value":-25.602881435026028},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1514851500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1251"}],"scale":100,"value":-12.411843669164933},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1464783500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"#1252"}],"scale":100,"value":-12.979870404056298},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1402276000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"#1253"}],"scale":100,"value":-10.673433760543572},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":534754500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1254"}],"scale":100,"value":-65.15961997514748},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":534754500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1255"}],"scale":100,"value":-65.15961997514748},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1014079500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1256"}],"scale":100,"value":-68.16181571563176},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":992221000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"#1257"}],"scale":100,"value":-68.6158627966955},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":931249000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"#1258"}],"scale":100,"value":-78.89007129135173},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":816783000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1259"}],"scale":100,"value":-60.817989600665044},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":816783000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1260"}],"scale":100,"value":-60.817989600665044},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":592502000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1261"}],"scale":100,"value":-23.378486486121567},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":594070500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"#1262"}],"scale":100,"value":-18.093643767869303},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":554258000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"#1263"}],"scale":100,"value":-6.403876894875673},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":534590500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1264"}],"scale":100,"value":-9.223321402082528},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":534590500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1265"}],"scale":100,"value":-9.223321402082528},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":525200000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"#1266"}],"scale":100,"value":-11.262757044935261},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":519730000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"#1267"}],"scale":100,"value":-11.86635368364343},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":513197500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"#1268"}],"scale":100,"value":-7.014843213382763},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":518414000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"#1269"}],"scale":100,"value":5.003915789311245},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":518414000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1270"}],"scale":100,"value":5.003915789311245},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":514180500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"#1271"}],"scale":100,"value":9.570763574270124},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":514105000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"#1272"}],"scale":100,"value":12.544713628538917},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":524816500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1273"}],"scale":100,"value":14.481633104142114},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":579943500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1274"}],"scale":100,"value":16.795256779324195},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":579943500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1275"}],"scale":100,"value":16.795256779324195},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":577724500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1276"}],"scale":100,"value":18.776769896377946},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":604288500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1277"}],"scale":100,"value":20.598273837744717},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":638188000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1278"}],"scale":100,"value":21.29435213448075},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":677202500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1279"}],"scale":100,"value":21.776056644799745},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":677202500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1280"}],"scale":100,"value":21.776056644799745},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":704135500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1281"}],"scale":100,"value":25.94813072199882},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":752609500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1282"}],"scale":100,"value":26.86054321663492},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":808886000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1283"}],"scale":100,"value":28.70701186570172},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":898492500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1284"}],"scale":100,"value":39.37272709566301},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":898492500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1285"}],"scale":100,"value":39.37272709566301},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":945941500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1286"}],"scale":100,"value":35.88921725074965},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1008454000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1287"}],"scale":100,"value":34.71293683202209},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-155340000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-7.8556867758560305},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":13620000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":3.022079821071566},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":32238000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":6.660248411275194},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":49036000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":10.842387819449794},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":94964000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":5.211842942218259},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":35250000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":8.100282648160494},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":81535000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":17.560730815868087},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":85934000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":16.64503732514131},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":72899000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":14.54204884120822},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":275618000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":14.37723162471407},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":124473000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":26.45997193996854},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":126707000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":23.21329771837066},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":372605000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":11.335650934783148},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-53429000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-6.359073602626042},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":132009000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":21.920831340666357},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":206752000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":36.00715433901605},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":589941000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":26.90522893850993},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":123659000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":20.786763333910475},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":147827000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":21.980239240496925},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":119080000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":16.218638358959268},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":113849000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":14.578288723079226},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":504415000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":18.12744465256284},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":121649000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":16.92974203676283},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":107035000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":13.047129838658567},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":119792000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":14.03872274249176},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":24129000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":2.6965862686326947},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-117104000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-12.627034301013474},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-229476000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-23.58222115346078},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-196861000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-21.422920427846826},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-596870000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-16.3095990189156},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-178428000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-22.678488812514928},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-184764000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-22.801840792888584},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-194338000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-26.134292972285312},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-233621000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-32.354521608828},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-791151000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-25.83135961947972},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-162168000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-26.65728600923162},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-110503000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-17.66524549228745},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-73155000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-13.31846524964726},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-4270000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-0.8742028273398206},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-350096000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-15.411847932935462},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-29763000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-6.670686007315496},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-36362000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-7.0600890034871355},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":43180000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":9.069142233050487},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":10920000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":2.2553828677647436},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-12025000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-0.6258108869756862},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":77473000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":18.604846630628735},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":17107000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":3.5738310415857066},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-21653000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-4.169651453880219},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":65715000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":13.273210191983353},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":138642000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":7.260712591163476},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":42782000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":8.662322884228345},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-68565000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-13.829694966124151},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-57904000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-11.635556930916891},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-136548000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-24.34835327472763},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-220235000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-10.75301104815919},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-99115000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-18.468587655682846},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":70983000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":16.615248492565815},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":27071000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":6.156095719545274},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":42447000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":10.004902630921464},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":41386000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":2.2641418598175367},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":8606000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":1.966847444766695},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":25832000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":5.1850766460791675},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":92857000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":19.89164849383267},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":69514000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":14.894505998384421},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":196809000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":10.528627409022207},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":90828000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":20.357764832716583},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":73879000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":14.098211747014977},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":75509000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":13.491676359861415},"#1356":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":118406000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1356"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":22.081484755409587},"#1357":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":358622000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1357"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":17.35757113457148},"#1358":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":62105000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1358"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":11.565456891880066},"#1359":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":70898000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1359"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":11.857637437072466},"#1360":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":44631000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1360"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":7.026512169778654},"#1361":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":58821000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1361"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.9853947808606},"#1362":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":236455000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1362"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":9.75190394216865},"#1363":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":75431000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1363"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":12.590887543148632},"#1364":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":29353000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1364"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":4.388853004150661},"#1365":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":63087000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1365"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":9.280079316162881},"#1366":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-44876000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1366"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-6.289999299180038},"#1367":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":122995000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1367"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":4.621854897167066},"#1368":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":17906000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1368"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":2.654616669854115},"#1369":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":70023000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1369"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.029634998231064},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2008-12-31","value":967654000},"#1370":{"kind":"filed","concept":"Revenues","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1977421000},"revenue@FY2008":{"kind":"computed","op":"sum","terms":[{"ref":"#1370"}],"rule":"component-sum","value":1977421000}},"quality":[]}