{"schemaVersion":2,"ticker":"OKE","company":{"ticker":"OKE","name":"ONEOK INC /NEW/","exchange":"NYSE","cik":1039684,"sic":"4923","sicDescription":"Natural Gas Transmisison & Distribution","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:46.852Z","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":[10805753000,12678791000,11324970000,10184121000,11871879000,12195091000,7763206000,8920934000,12173907000,12593196000,10164367000,8542242000,16540000000,22387000000,17677000000,21698000000,33629000000],"costOfRevenue":[8807802000,10616621000,9745245000,8540319000,10222213000,10088548000,5641052000,6496124000,9538045000,9422708000,6788040000,5110146000,12257000000,17910000000,11929000000,13311000000,23373000000],"grossProfit":[1997951000,2062170000,1579725000,1643802000,1649666000,2106543000,2122154000,2424810000,2635862000,3170488000,3376327000,3432096000,4283000000,4477000000,5748000000,8387000000,10256000000],"operatingExpenses":[1119883000,1138137000,656682000,697059000,780929000,969571000,null,null,null,null,null,null,null,null,null,null,null],"operatingIncome":[882874000,942652000,922080000,953479000,880618000,1143571000,996159000,1295778000,1391771000,1835464000,1914353000,1361357000,2596000000,2807000000,4072000000,4989000000,5741000000],"pretaxIncome":[686665000,753778000,806410000,858506000,755170000,819873000,521876000,957956000,1040801000,1517935000,1650991000,802316000,1984000000,2250000000,3497000000,4110000000,4490000000],"interestExpense":[300820000,292232000,240006000,237638000,270646000,356163000,416787000,469651000,485658000,469620000,491773000,712886000,733000000,676000000,866000000,1371000000,1783000000],"netIncome":[305451000,334632000,360594000,360619000,266533000,314107000,244977000,352039000,387841000,1151703000,1278577000,612809000,1500000000,1722000000,2659000000,3035000000,3393000000],"dilutedEps":[1.435,1.55,1.68,1.71,1.27,1.49,1.16,1.66,1.29,2.78,3.07,1.42,3.35,3.84,5.48,5.17,5.42],"cash":[30917000,26190000,56684000,577022000,145565000,172812000,97619000,248875000,37193000,11975000,20958000,524496000,146391000,220000000,338000000,733000000,78000000],"currentAssets":[2588464000,2379735000,2318812000,2808530000,2404724000,1307244000,975210000,1429684000,1764458000,1398632000,1470334000,1869775000,2374374000,2548000000,3108000000,4238000000,4488000000],"totalAssets":[12827683000,12499175000,13707539000,15900973000,17692165000,15261773000,15446111000,16138751000,16845937000,18231671000,21812121000,23078754000,23622000000,24379000000,44266000000,64069000000,66641000000],"currentLiabilities":[3338912000,3151431000,3246175000,2856864000,2730330000,2392345000,1638266000,2836701000,2667335000,2108436000,2020298000,1344547000,3184619000,3051000000,3452000000,4719000000,6365000000],"totalLiabilities":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44072000000],"totalDebt":[4602419000,4329778000,4893942000,7341869000,8328769000,8216088000,8980572000,9440923000,9138952000,9380984000,12707407000,14236071000,13643450000,13621000000,21667000000,32077000000,32816000000],"equity":[3445462000,3920841000,3799732000,4232450000,4845180000,4005883000,3766336000,3428915000,5685352000,6579543000,6225951000,6042398000,6016000000,6494000000,16484000000,22133000000,22569000000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0],"operatingCashFlow":[1452694000,834042000,1356166000,983995000,1294767000,1285610000,1022828000,1353220000,1315412000,2186719000,1946779000,1899068000,2546000000,2906000000,4421000000,4888000000,5599000000],"capex":[791245000,582748000,1430267000,1866153000,2256585000,1779150000,1188312000,624634000,512393000,2141475000,3848349000,2195381000,697000000,1202000000,1595000000,2021000000,3152000000],"depreciationAndAmortization":[288923000,307224000,179504000,205334000,239343000,294684000,354620000,391585000,406335000,428557000,476535000,578662000,622000000,626000000,769000000,1134000000,1514000000],"dilutedShares":[null,215570000,214498000,210710000,209695000,210427000,210541000,212383000,299780000,414195000,415444000,431782000,447400000,448400000,485400000,586500000,625900000],"sharesOutstanding":[211813552,213631164,206509960,204935043,206618877,208322247,209731028,210681661,388703543,411532606,413239050,444872383,446138177,447157771,583093100,583110633,629707691],"totalCosts":[9922879000,11736139000,10402890000,9230642000,10991261000,11051520000,6767047000,7625156000,10782136000,10757732000,8250014000,7180885000,13944000000,19580000000,13605000000,16709000000,27888000000],"freeCashFlow":[661449000,251294000,-74101000,-882158000,-961818000,-493540000,-165484000,728586000,803019000,45244000,-1901570000,-296313000,1849000000,1704000000,2826000000,2867000000,2447000000],"capexOutflow":[-791245000,-582748000,-1430267000,-1866153000,-2256585000,-1779150000,-1188312000,-624634000,-512393000,-2141475000,-3848349000,-2195381000,-697000000,-1202000000,-1595000000,-2021000000,-3152000000],"grossMargin":[18.489697108568002,16.264721139420942,13.94904357362536,16.140833362054515,13.895576260506024,17.27369644064157,27.336051626093656,27.18112251475014,21.651734319968106,25.17619832169689,33.21728741199526,40.17792986899692,25.89480048367594,19.99821324876044,32.51682977880862,38.653332104341416,30.49748728775759],"operatingMargin":[8.170407004491034,7.434872930707667,8.142008323200855,9.362408400292965,7.417680048794298,9.377305999602626,12.831799130410811,14.52513828708967,11.432410318232265,14.575045127543476,18.833961819757196,15.936764610508575,15.69528415961306,12.538526823602982,23.035582960909657,22.992902571665592,17.071575128609236],"netMargin":[2.8267442352235888,2.6393052776088823,3.184061414732225,3.540992884903862,2.245078474940656,2.575683937085832,3.15561637807885,3.9462123584817466,3.1858383672554753,9.145438536809877,12.579012544509657,7.173866064670141,9.068923821039904,7.691964086300085,15.042145160377892,13.987464282422343,10.08950608106099],"currentRatio":[0.7752417553981656,0.7551283845338832,0.7143213166264912,0.983081448749398,0.880744818391916,0.5464278772501457,0.595269632648178,0.5039953100450135,0.6615059600687577,0.6633504645149295,0.7277807531364184,1.3906356564701718,0.7455755303852675,0.8351360209767289,0.9003476245654692,0.8980716253443526,0.7051060487038492],"netDebt":[4571502000,4303588000,4837258000,6764847000,8183204000,8043276000,8882953000,9192048000,9101759000,9369009000,12686449000,13711575000,13497059000,13401000000,21329000000,31344000000,32738000000],"ebit":[987485000,1046010000,1046416000,1096144000,1025816000,1176036000,938663000,1427607000,1526459000,1987555000,2142764000,1515202000,2717000000,2926000000,4363000000,5481000000,6273000000],"fcfMargin":[6.121267069495296,1.9820028581589524,-0.6543151990689601,-8.662092683305707,-8.10164928399287,-4.0470382713831325,-2.1316450961110656,8.16714931418616,6.596230774557419,0.35927337270062343,-18.70819894637807,-3.468796599300277,11.178960096735187,7.611560280519944,15.98687560106353,13.21319937321412,7.276457819144191],"ebitda":[1276408000,1353234000,1225920000,1301478000,1265159000,1470720000,1293283000,1819192000,1932794000,2416112000,2619299000,2093864000,3339000000,3552000000,5132000000,6615000000,7787000000],"debtToCapital":[57.18796040846031,52.47822011899955,56.29313912621983,63.43240582880081,63.22150632281938,67.22391993893619,70.45294435325022,73.356968440473,61.64843894188894,58.77615444652924,67.11649882709659,70.20288859084974,69.39894045865984,67.71563509818543,56.792744620062386,59.17173953145176,59.25069964791911],"returnOnAssets":[2.353810596505437,2.6425070176490113,2.751920748247949,2.4359143748932737,1.586830024631816,1.9063396914808783,1.5955316230841565,2.2291628185679584,2.3516426773538073,6.566599410085202,6.3858937235514555,2.730216330156184,6.423879151929753,7.174850523947418,7.74710466894894,5.6029907232196425,5.1916456277254985],"returnOnEquity":[9.237893658264984,9.085480192709966,9.341120147429471,8.979353306486331,5.872303673976577,7.097610761554855,6.303913978749183,9.78531534202212,8.510635029673807,18.78047875664651,19.96919447231009,9.990080979926477,24.878926703198882,27.529976019184655,23.143876751675517,15.718465960587306,15.180528835398862],"revenueGrowth":[-33.12209309486228,17.33371103337269,-10.677839866592953,-10.07374853973123,16.57244645856033,2.722500793682281,-36.34154923485195,14.91301403054357,36.46448903220223,3.444161352637254,-19.286835526104728,-15.958937728242207,93.62598249967631,35.35066505441353,-21.038995845803367,22.74707246704757,54.98663471287677]}},"quarterly":{"keys":["2009Q1","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":["Q1 '09","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":[2789827000,2227627000,2364736000,3423563000,3780203000,2740689000,2877849000,3280050000,3760600000,3444798000,3529359000,4071037000,2594684000,2125232000,2547986000,2916219000,2517955000,2768984000,3135381000,3449559000,3163296000,3066882000,3120145000,2844768000,1805306000,2128052000,1898946000,1930902000,1774459000,2134107000,2357907000,2654461000,2749611000,2725772000,2906366000,3792158000,3102077000,2960529000,3393890000,3136700000,2779958000,2457575000,2263228000,2663606000,2136672000,1660729000,2174264000,2570577000,3194679000,3388964000,4536175000,5420491000,5445000000,5996000000,5914000000,5032000000,4521000000,3732000000,4189000000,5235000000,4781000000,4894000000,5023000000,7000000000,8043000000,7887000000,8634000000,9065000000,9618000000,12049000000],"costOfRevenue":[2238416000,1795201000,1912882000,2861303000,3304648000,2349054000,2491333000,2471586000,3130723000,2925965000,2996735000,691822000,2771013000,1980298000,2474803000,1314205000,2146848000,2356226000,2711159000,3007980000,2652669000,2571402000,2583204000,2281273000,1343864000,1603093000,1360809000,1333286000,1195738000,1527323000,1751593000,2021470000,2143843000,2091022000,2229416000,3073764000,2368026000,2175818000,2560765000,2318099000,1956377000,1625794000,1414528000,1791341000,1276928000,940458000,1265674000,1627086000,2121510000,2366979000,3449127000,4319384000,4366000000,4878000000,4773000000,3893000000,3347000000,2482000000,2799000000,3301000000,2897000000,2891000000,3027000000,4496000000,5655000000,5360000000,5962000000,6396000000,7053000000,9242000000],"grossProfit":[551411000,432426000,451854000,562260000,615099000,455558000,449504000,542009000,629877000,518833000,532624000,699025000,421686000,401888000,420262000,399966000,371107000,412758000,424222000,441579000,510627000,495480000,536941000,563495000,461442000,524959000,538137000,597616000,578721000,606784000,606314000,632991000,605768000,634750000,676950000,718394000,734051000,784711000,833125000,818601000,823581000,831781000,848700000,872265000,859744000,720271000,908590000,943491000,1073169000,1021985000,1087048000,1101107000,1079000000,1118000000,1141000000,1139000000,1174000000,1250000000,1390000000,1934000000,1884000000,2003000000,1996000000,2504000000,2388000000,2527000000,2672000000,2669000000,2565000000,2807000000],"operatingExpenses":[259072000,281384000,276896000,302531000,281201000,279091000,280592000,297251000,301038000,302402000,283214000,null,317722000,315849000,310639000,null,196418000,184648000,192851000,207012000,216525000,244149000,247083000,261814000,264973000,252337000,252476000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingIncome":[293003000,154804000,173778000,261289000,337332000,178713000,186904000,239703000,328329000,216219000,249341000,128191000,325922000,234079000,242913000,150565000,174730000,228389000,231392000,246107000,294117000,251315000,291392000,306747000,196463000,272744000,284935000,242017000,311434000,315285000,329357000,339702000,317137000,319450000,354622000,400562000,419699000,448366000,495534000,471865000,468742000,476146000,482151000,487314000,-83469000,355730000,550433000,538663000,664721000,611512000,667859000,651908000,662000000,689000000,700000000,756000000,1497000000,737000000,739000000,1099000000,1064000000,1229000000,1128000000,1568000000,1220000000,1431000000,1558000000,1532000000,1428000000,1593000000],"pretaxIncome":[null,null,null,null,null,117422000,150266000,202059000,282605000,170233000,195187000,158385000,293289000,189350000,207572000,168295000,149307000,196700000,202785000,206378000,219721000,191073000,152310000,256769000,133265000,199242000,202996000,-13627000,225977000,232544000,249804000,249631000,241126000,219835000,263659000,316181000,341820000,369710000,416899000,389506000,415142000,410898000,406520000,418431000,-197252000,177461000,418871000,403236000,508308000,452208000,513917000,509567000,513000000,545000000,564000000,628000000,1379000000,613000000,595000000,910000000,847000000,1023000000,912000000,1328000000,888000000,1113000000,1237000000,1252000000,1021000000,1266000000],"interestExpense":[77961000,73392000,72689000,76778000,76520000,75361000,70907000,69444000,79349000,75498000,73841000,11318000,75815000,71535000,71364000,18924000,64486000,66120000,66187000,73853000,94901000,88751000,86052000,86459000,96750000,102384000,106923000,110730000,118247000,118976000,118240000,114188000,116462000,118473000,126533000,124190000,115725000,113496000,121910000,118489000,115420000,117493000,129577000,129283000,140616000,218968000,176371000,176931000,185523000,184957000,184049000,178471000,172000000,171000000,167000000,166000000,166000000,180000000,215000000,305000000,300000000,298000000,325000000,448000000,442000000,438000000,450000000,453000000,439000000,434000000],"netIncome":[122285000,41679000,48042000,93445000,154539000,41724000,55295000,83074000,130130000,55142000,60321000,115001000,122865000,60993000,65219000,111542000,112521000,919000,62356000,90737000,93515000,61590000,64458000,94544000,60800000,76505000,82157000,25515000,83446000,85944000,92144000,90505000,87361000,71693000,165742000,63045000,264508000,281048000,313259000,292888000,337208000,311963000,309155000,320251000,-141857000,134321000,312316000,308029000,386176000,342139000,392018000,379667000,391000000,414000000,432000000,485000000,1049000000,468000000,454000000,688000000,639000000,780000000,693000000,923000000,636000000,841000000,939000000,977000000,774000000,966000000],"dilutedEps":[0.58,0.195,0.225,0.4342623976395232,0.72,0.195,0.255,null,0.595,0.25,0.28,0.5421683126210841,0.58,0.29,0.31,0.5309561951005037,0.54,0,0.3,0.42938662398601796,0.45,0.29,0.31,0.45008108930762575,0.29,0.36,0.39,0.1201033056870349,0.4,0.4,0.43,0.4299268165676032,0.41,0.33,0.43,0.16,0.64,0.68,0.75,0.7,0.81,0.75,0.74,0.77,-0.34,0.32,0.7,0.69,0.86,0.77,0.88,0.8499684327237763,0.87,0.92,0.96,1.0798930242924003,2.34,1.04,0.99,1.176893900563813,1.09,1.33,1.18,1.5692445125063808,1.04,1.34,1.49,1.547776017741169,1.23,1.53],"cash":[76753000,47038000,52180000,30917000,167433000,103251000,50483000,26190000,876572000,472179000,149612000,56684000,781192000,114920000,978825000,577022000,137535000,29888000,776842000,145565000,210227000,358560000,151403000,172812000,239411000,226193000,38371000,97619000,137219000,180854000,237410000,248875000,310808000,332371000,11676000,37193000,17474000,15295000,84464000,11975000,27814000,273397000,673309000,20958000,531630000,945732000,447129000,524496000,402413000,374377000,224337000,146391000,14610000,135774000,22215000,220000000,680000000,106000000,284000000,338000000,65000000,36000000,579000000,733000000,141000000,97000000,1199000000,78000000,172000000,161000000],"currentAssets":[null,1793915000,1856962000,2588464000,2108728000,1878255000,1988776000,2379735000,2795774000,2529261000,2312043000,2318812000,2609275000,1807319000,2956030000,2808530000,1949663000,1889589000,2882024000,2404724000,1656327000,2059655000,1712787000,1307244000,1321949000,1263796000,952790000,975210000,991021000,1281188000,1369291000,1429684000,1378447000,1447811000,1518865000,1764458000,1290745000,1433687000,1807908000,1398632000,1342779000,1401170000,1967585000,1470334000,1488282000,2179859000,1721362000,1869775000,1997594000,2235623000,2666861000,2374374000,2641321000,3026499000,2765322000,2548000000,2569000000,1863000000,3188000000,3108000000,2950000000,2475000000,2876000000,4238000000,4116000000,3896000000,5185000000,4488000000,5543000000,5310000000],"totalAssets":[null,11833723000,12029470000,12827683000,12329192000,12119911000,11929753000,12499175000,13039596000,13036333000,13171124000,13707539000,14252076000,13817191000,15364307000,15900973000,15446219000,15842274000,17610343000,17692165000,13653134000,14384538000,14312196000,15261773000,15485044000,15651180000,15508298000,15446111000,15501149000,15822900000,15982035000,16138751000,16067558000,16672923000,16764841000,16845937000,16432347000,16913720000,17911314000,18231671000,18934325000,19751594000,21335907000,21812121000,21969440000,22992467000,22780876000,23078754000,23179929000,23437248000,23872331000,23622000000,23993000000,24527000000,24439000000,24379000000,24464000000,24038000000,43939000000,44266000000,44390000000,44535000000,51050000000,64069000000,64263000000,64524000000,66616000000,66641000000,68203000000,68549000000],"currentLiabilities":[null,2437043000,2644461000,3338912000,2671516000,2875608000,2596941000,3151431000,2301648000,2840617000,2976764000,3246175000,2600323000,2256677000,2439113000,2856864000,2337025000,2648779000,2621710000,2730330000,1891724000,1851171000,1781901000,2392345000,2548720000,2606562000,1960821000,1638266000,1764460000,2188421000,2341964000,2836701000,2731974000,2860519000,2741080000,2667335000,2050838000,2572081000,2450206000,2108436000,1689669000,1737373000,1567152000,2020298000,1091392000,1273102000,1094142000,1344547000,2047954000,2394601000,2802870000,3184619000,3482595000,3654833000,4138638000,3051000000,2182000000,1517000000,3298000000,3452000000,4194000000,3979000000,3557000000,4719000000,6183000000,6646000000,5735000000,6365000000,7811000000,7204000000],"totalLiabilities":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44072000000,45715000000,45468000000],"totalDebt":[null,4614490000,4608421000,4602419000,4596553000,4340810000,4335274000,4329778000,5394700000,4990864000,4897306000,4893942000,5590246000,5236885000,6528604000,7341869000,6524098000,7356044000,8330144000,8328769000,7334679000,7207638000,7205607000,8216088000,8825891000,8822534000,8721678000,8980572000,9225668000,9357234000,9474294000,9440923000,9621205000,9604716000,9456900000,9138952000,8024401000,8179896000,8953358000,9380984000,10311991000,11061737000,12487102000,12707407000,14154300000,14283882000,14256989000,14236071000,14182524000,14173688000,14176574000,13643450000,13724299000,13768506000,13776937000,13621000000,13228000000,12742000000,21950000000,21667000000,22001000000,21873000000,28137000000,32077000000,32040000000,32467000000,33727000000,32816000000,33652000000,33022000000],"equity":[null,3412866000,3399775000,3445462000,3879641000,3870574000,3895395000,3920841000,3957018000,3697704000,3682060000,3799732000,4379455000,4205988000,4175559000,4232450000,4204133000,4174356000,4690646000,4845180000,3127707000,3793331000,3759395000,4005883000,3893288000,3999359000,4037305000,3766336000,3645507000,3492177000,3440214000,3428915000,3469513000,5565231000,5516383000,5685352000,6869252000,6838483000,6652758000,6579543000,6442006000,6348136000,6218906000,6225951000,5560641000,6240652000,6146112000,6042398000,6096965000,5910386000,5840875000,6016000000,5994000000,6115000000,6312000000,6494000000,7132000000,7218000000,16299000000,16484000000,16445000000,16709000000,16887000000,22133000000,22120000000,21904000000,22157000000,22569000000,22447000000,23037000000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,41000000,44000000],"operatingCashFlow":[790858000,284994000,195085000,181757000,558717000,32410000,168904000,74011000,647781000,227818000,154020000,326547000,426085000,226525000,110249000,221136000,471498000,316783000,233265000,273221000,490383000,45924000,334232000,415071000,39270000,294650000,361157000,327751000,230667000,300939000,390422000,431192000,269090000,373801000,293105000,379416000,495321000,507649000,513480000,670269000,353606000,614345000,358894000,619934000,422721000,313697000,366710000,795940000,533317000,544666000,413179000,1054838000,463000000,787000000,616000000,1040000000,1221000000,772000000,920000000,1508000000,596000000,1430000000,1251000000,1611000000,904000000,1525000000,1624000000,1546000000,934000000,2053000000],"capex":[243027000,164573000,207157000,176488000,68273000,111431000,176585000,226459000,194679000,329093000,338538000,473757000,348437000,432260000,458211000,627245000,501065000,559268000,537487000,658765000,429525000,392676000,382185000,574764000,343847000,285601000,300868000,257996000,196411000,136843000,158274000,133106000,112737000,82495000,135199000,181962000,264467000,350885000,694303000,831820000,889705000,830459000,1019174000,1109011000,949679000,594282000,380042000,271378000,176734000,147388000,166207000,206671000,257000000,302000000,327000000,316000000,289000000,305000000,398000000,603000000,512000000,479000000,468000000,562000000,629000000,749000000,804000000,970000000,864000000,613000000],"depreciationAndAmortization":[72126000,71249000,72318000,73230000,77856000,75510000,77234000,76624000,79357000,78793000,75953000,null,83409000,84586000,81434000,null,55283000,58883000,61850000,63327000,67414000,72127000,74588000,80555000,85955000,86987000,88299000,93379000,94478000,99247000,98550000,99310000,99419000,100849000,102298000,103769000,104237000,106288000,107383000,110649000,114158000,114964000,121430000,125983000,132353000,140416000,153245000,152648000,157120000,156921000,154542000,153417000,154000000,158000000,157000000,157000000,162000000,170000000,177000000,260000000,254000000,262000000,274000000,344000000,380000000,368000000,378000000,388000000,378000000,387000000],"dilutedShares":[211466000,211900000,null,null,null,null,null,null,null,null,211940000,211630000,211852000,211784000,209960000,209246000,209458000,208874000,209893000,210556000,210166000,210516000,210759000,210262000,210467000,210477000,210524000,210637000,211071000,212618000,212870000,213163000,213602000,214012000,383419000,388073000,412173000,414641000,414847000,414675000,415233000,415049000,415578000,415945000,414282000,420116000,445510000,446137000,446885000,446903000,447635000,448249000,448000000,448200000,448200000,448700000,449000000,449000000,458200000,585300000,585700000,585800000,586700000,587700000,612500000,628100000,631500000,631300000,631600000,632000000],"sharesOutstanding":[null,210743122,210930816,211813552,212567518,212830018,212933842,213631164,214211494,207052208,205965518,206509960,207844806,205041894,204598717,204935043,206088765,206190506,206273200,206618877,207865891,207999517,208193467,208322247,208760251,208976736,209273336,209731028,210098753,210418903,210517586,210681661,210906018,380004718,381285028,388703543,411073529,411173760,411358838,411532606,412752687,412964601,413076116,413239050,413882720,444196627,444392615,444872383,445534180,445817509,445933921,446138177,446599266,446856499,446947691,447157771,447441008,447671698,582536892,583093100,583644277,584060910,584172823,583110633,624626545,629749279,629838019,629707691,630030737,630362380],"totalCosts":[2496824000,2072823000,2190958000,3162274000,3442871000,2561976000,2690945000,3040347000,3432271000,3228579000,3280018000,3942846000,2268762000,1891153000,2305073000,2765654000,2343225000,2540595000,2903989000,3203452000,2869179000,2815567000,2828753000,2538021000,1608843000,1855308000,1614011000,1688885000,1463025000,1818822000,2028550000,2314759000,2432474000,2406322000,2551744000,3391596000,2682378000,2512163000,2898356000,2664835000,2311216000,1981429000,1781077000,2176292000,2220141000,1304999000,1623831000,2031914000,2529958000,2777452000,3868316000,4768583000,4783000000,5307000000,5214000000,4276000000,3024000000,2995000000,3450000000,4136000000,3717000000,3665000000,3895000000,5432000000,6823000000,6456000000,7076000000,7533000000,8190000000,10456000000],"freeCashFlow":[547831000,120421000,-12072000,5269000,490444000,-79021000,-7681000,-152448000,453102000,-101275000,-184518000,-147210000,77648000,-205735000,-347962000,-406109000,-29567000,-242485000,-304222000,-385544000,60858000,-346752000,-47953000,-159693000,-304577000,9049000,60289000,69755000,34256000,164096000,232148000,298086000,156353000,291306000,157906000,197454000,230854000,156764000,-180823000,-161551000,-536099000,-216114000,-660280000,-489077000,-526958000,-280585000,-13332000,524562000,356583000,397278000,246972000,848167000,206000000,485000000,289000000,724000000,932000000,467000000,522000000,905000000,84000000,951000000,783000000,1049000000,275000000,776000000,820000000,576000000,70000000,1440000000],"capexOutflow":[-243027000,-164573000,-207157000,-176488000,-68273000,-111431000,-176585000,-226459000,-194679000,-329093000,-338538000,-473757000,-348437000,-432260000,-458211000,-627245000,-501065000,-559268000,-537487000,-658765000,-429525000,-392676000,-382185000,-574764000,-343847000,-285601000,-300868000,-257996000,-196411000,-136843000,-158274000,-133106000,-112737000,-82495000,-135199000,-181962000,-264467000,-350885000,-694303000,-831820000,-889705000,-830459000,-1019174000,-1109011000,-949679000,-594282000,-380042000,-271378000,-176734000,-147388000,-166207000,-206671000,-257000000,-302000000,-327000000,-316000000,-289000000,-305000000,-398000000,-603000000,-512000000,-479000000,-468000000,-562000000,-629000000,-749000000,-804000000,-970000000,-864000000,-613000000],"grossMargin":[19.76506070089651,19.411957208275894,19.108010365639124,16.423240933495308,16.27158647300158,16.622024607680768,15.619443549678943,16.524412737610707,16.74937509971813,15.061347573936121,15.091238947355595,17.170686486023097,16.251921235880747,18.910311909476235,16.493889683852267,13.7152250911197,14.738428605753478,14.906478332846993,13.530157897875888,12.801027609616186,16.142245303632667,16.155822102056746,17.208847665733483,19.808117920336564,25.560320521839515,24.6685231375925,28.338720532337412,30.95009482614861,32.613940361541175,28.43268870773584,25.71407608527393,23.846310041850305,22.03104366399465,23.28698071592195,23.291973550475063,18.94420010980555,23.66321016531827,26.505769745879874,24.54779029373374,26.097522874358404,29.625663409303304,33.845599829099825,37.499536060882946,32.74752347006277,40.23752826826018,43.370772714874015,41.788393681724024,36.703471633022474,33.59238909449118,30.156266044726355,23.963978462030237,20.31378707205676,19.816345270890725,18.645763842561706,19.293202570172472,22.635135135135133,25.967706259677065,33.4941050375134,33.18214370971592,36.94364851957975,39.40598201213135,40.92766653044544,39.73720883933904,35.77142857142857,29.690414024617677,32.04006593127932,30.94741718786194,29.442912300055156,26.668746101060513,23.296539131878163],"operatingMargin":[10.502550875018416,6.949278312751642,7.348727299791605,7.6320780426707495,8.923647751192199,6.520732560316038,6.4945728563242895,7.307906891663237,8.730761048768814,6.276681535463037,7.0647672849375756,3.148853719580539,12.561144247237813,11.014279852740783,9.53352961907954,5.163021021397913,6.939361505666304,8.248115554297172,7.380028136931364,7.134448200480119,9.297802039391824,8.194478952890917,9.339053152978467,10.782847669827557,10.882531825629561,12.816604105538772,15.004902719719254,12.533883128196043,17.550926789517256,14.773626626968564,13.968192977924915,12.797400300852038,11.533886066065344,11.719615580466746,12.20156029901258,10.562903760866504,13.529612578926958,15.14479337983178,14.60076785046068,15.043357668887685,16.861477763333117,19.37462742744372,21.303686592778103,18.295273400044902,-3.9064957092150783,21.420111288476328,25.315831012241386,20.954945134886056,20.807129605196643,18.044216462612173,14.722954912453776,12.026733371570952,12.157943067033976,11.49099399599733,11.836320595197837,15.023847376788554,33.11214333112144,19.7481243301179,17.641441871568393,20.99331423113658,22.25475841874085,25.11238250919493,22.45669918375473,22.400000000000002,15.16846947656347,18.143780905287183,18.044938614778783,16.900165471594043,14.847161572052403,13.221014192049132],"netMargin":[4.383246703110982,1.8710044365596215,2.0316009905545482,2.729466348362802,4.088113786481837,1.522390902433658,1.9214003236444999,2.532705294126614,3.4603520714779554,1.6007324667513159,1.7091205513522427,2.824857646835438,4.735258705877094,2.8699454930097046,2.5596294485134536,3.824884207941859,4.468745470034214,0.03318906862589311,1.988785413957666,2.630394204012745,2.956251959980982,2.0082285526472816,2.0658655286853658,3.323434459330251,3.3678501040820783,3.595071924934165,4.326452674272992,1.3214031576952119,4.702616403083982,4.027164523615732,3.907872532716515,3.4095434063638534,3.177213067593925,2.630190639569267,5.702722919274448,1.6625098426806058,8.52680317090775,9.493168281749647,9.230087009302009,9.337456562629514,12.12996743116263,12.693936095541336,13.659914069638587,12.023212141735677,-6.639156594928937,8.08807457447904,14.364217040800934,11.982873883956792,12.088100244187288,10.095681158017612,8.642038722051067,7.004291677635845,7.180899908172636,6.9046030687124755,7.304700710179237,9.638314785373609,23.202831232028313,12.540192926045016,10.837908808784913,13.14231136580707,13.365404727044552,15.937883122190438,13.79653593470038,13.185714285714287,7.9074972025363675,10.663116520857105,10.875608061153578,10.777716492002206,8.047411104179664,8.017262843389492],"currentRatio":[null,0.7361031381063035,0.7022081248314874,0.7752417553981656,0.7893375895933246,0.653167956133103,0.7658148567872739,0.7551283845338832,1.2146835658623734,0.8903914184840829,0.7766967754245886,0.7143213166264912,1.0034426492401136,0.800876244141275,1.2119282706459273,0.983081448749398,0.8342499545362159,0.713381146558471,1.0992916836721072,0.880744818391916,0.8755648286959409,1.1126227668864734,0.9612133334006772,0.5464278772501457,0.5186717254151103,0.48485169353347435,0.485913808552642,0.595269632648178,0.5616568241841696,0.5854394561192751,0.5846763656486607,0.5039953100450135,0.5045608047514362,0.5061357746618708,0.5541118829074672,0.6615059600687577,0.6293744313300221,0.5574035187849838,0.7378595922138792,0.6633504645149295,0.7946994352148261,0.8064877260093256,1.255516376203457,0.7277807531364184,1.3636548554506538,1.7122422241108726,1.573252831899333,1.3906356564701718,0.9754096039266507,0.9336098164161796,0.9514750951703076,0.7455755303852675,0.7584347304237213,0.8280813377793185,0.6681719928150276,0.8351360209767289,1.1773602199816682,1.2280817402768622,0.9666464523953912,0.9003476245654692,0.7033857892226991,0.6220155818044735,0.808546527973011,0.8980716253443526,0.6656962639495391,0.5862172735479988,0.9040976460331299,0.7051060487038492,0.7096402509281782,0.7370905052748473],"netDebt":[null,4567452000,4556241000,4571502000,4429120000,4237559000,4284791000,4303588000,4518128000,4518685000,4747694000,4837258000,4809054000,5121965000,5549779000,6764847000,6386563000,7326156000,7553302000,8183204000,7124452000,6849078000,7054204000,8043276000,8586480000,8596341000,8683307000,8882953000,9088449000,9176380000,9236884000,9192048000,9310397000,9272345000,9445224000,9101759000,8006927000,8164601000,8868894000,9369009000,10284177000,10788340000,11813793000,12686449000,13622670000,13338150000,13809860000,13711575000,13780111000,13799311000,13952237000,13497059000,13709689000,13632732000,13754722000,13401000000,12548000000,12636000000,21666000000,21329000000,21936000000,21837000000,27558000000,31344000000,31899000000,32370000000,32528000000,32738000000,33480000000,32861000000],"ebit":[null,null,null,null,null,192783000,221173000,271503000,361954000,245731000,269028000,169703000,369104000,260885000,278936000,187219000,213793000,262820000,268972000,280231000,314622000,279824000,238362000,343228000,230015000,301626000,309919000,97103000,344224000,351520000,368044000,363819000,357588000,338308000,390192000,440371000,457545000,483206000,538809000,507995000,530562000,528391000,536097000,547714000,-56636000,396429000,595242000,580167000,693831000,637165000,697966000,688038000,685000000,716000000,731000000,794000000,1545000000,793000000,810000000,1215000000,1147000000,1321000000,1237000000,1776000000,1330000000,1551000000,1687000000,1705000000,1460000000,1700000000],"fcfMargin":[19.636737331741358,5.405797290120833,-0.510500960783783,0.15390398833028632,12.974012242199692,-2.8832530797912495,-0.2669007303718854,-4.647734028444688,12.048662447481785,-2.939940164851466,-5.2280881599179905,-3.616031983988355,2.9925802140067925,-9.680590166155978,-13.656354469765533,-13.925874565661905,-1.1742465611974797,-8.757183140097595,-9.702871835990585,-11.176617069022447,1.9238793966799186,-11.306336533326029,-1.5368837025202353,-5.613568487834509,-16.8712118610363,0.4252245715800178,3.174866478562318,3.612560347443837,1.9305038887908934,7.689211459406675,9.845511294550633,11.229624394556936,5.686367998964218,10.687100755308956,5.433107874231944,5.206903298860438,7.441917141321766,5.295134754633378,-5.327898075659494,-5.150349092995824,-19.28442803812144,-8.793790626939158,-29.174259067137736,-18.361461867858836,-24.662559344625663,-16.89529116430194,-0.6131730093493706,20.40639124990226,11.161778695136507,11.722697555949251,5.4444989445953915,15.647420132235254,3.783287419651056,8.088725817211474,4.8867095028745355,14.3879173290938,20.61490820614908,12.513397642015006,12.461207925519217,17.28748806112703,1.7569546120058566,19.431957498978342,15.58829384829783,14.985714285714286,3.4191222180778316,9.838975529352098,9.497336113041465,6.354109211252068,0.727802037845706,11.951199269648933],"ebitda":[null,null,null,null,null,268293000,298407000,348127000,441311000,324524000,344981000,null,452513000,345471000,360370000,null,269076000,321703000,330822000,343558000,382036000,351951000,312950000,423783000,315970000,388613000,398218000,190482000,438702000,450767000,466594000,463129000,457007000,439157000,492490000,544140000,561782000,589494000,646192000,618644000,644720000,643355000,657527000,673697000,75717000,536845000,748487000,732815000,850951000,794086000,852508000,841455000,839000000,874000000,888000000,951000000,1707000000,963000000,987000000,1475000000,1401000000,1583000000,1511000000,2120000000,1710000000,1919000000,2065000000,2093000000,1838000000,2087000000],"debtToCapital":[null,57.484556558847025,57.546306309186235,57.18796040846031,54.22897352278628,52.86331756010924,52.67219469037086,52.47822011899955,57.686726652792565,57.44173263073961,57.082376483297246,56.29313912621983,56.072353624246105,55.45859824652942,60.99126106356938,63.43240582880081,60.812430306543554,63.79695413862485,63.975718831192275,63.22150632281938,70.10522265188838,65.51821025947805,65.7145981368722,67.22391993893619,69.39041427123558,68.80835770505962,68.35715667933722,70.45294435325022,71.67696810897219,72.82227955818364,73.36163328870136,73.356968440473,73.4963888153423,63.314103866018776,63.15849369840936,61.64843894188894,53.87799084616782,54.46590474244923,57.37082820606998,58.77615444652924,61.549438023654886,63.537149294541095,66.75449941002913,67.11649882709659,71.79478751673668,69.59418420900568,69.87657905531125,70.20288859084974,69.93531247261704,70.57177741926265,70.82108214688095,69.39894045865984,69.60184040215638,69.24586639800849,68.57972126648613,67.71563509818543,64.97053045186641,63.8376753507014,57.38712123192763,56.792744620062386,57.22571919055298,56.69223990461874,62.4933368869936,59.17173953145176,59.15805022156573,59.71381802799286,60.351800157469036,59.25069964791911,59.98680903402913,58.9057956795519],"returnOnAssets":[null,2.452068550193375,2.3291134189619327,2.353810596505437,2.7390683833944673,2.8200313989935726,2.8799181008499315,2.6425070176490113,2.4457061172965773,2.573047073323029,2.61876905735206,2.751920748247949,2.5892807153772037,2.6751051370389973,2.551761001962788,2.4359143748932737,2.358889626492026,1.9568862755953285,1.7427811970710834,1.586830024631816,1.7012543199843653,2.039235894278232,1.9440809517062538,1.9063396914808783,1.9314316770252415,1.9730309093992693,2.1059745019649907,1.5955316230841565,1.7273693480189711,1.7605725091885132,1.8230928202632852,2.2291628185679584,2.255106615548112,2.1030579837907166,2.536431261412539,2.3516426773538073,3.4768593938966896,4.611017540514544,5.316967812607828,6.566599410085202,6.924049851227167,6.847441699258323,6.376064180442229,6.3858937235514555,3.9092342721996376,2.9097375656468394,2.8335293622837368,2.730216330156184,5.053634304390832,5.809469215996695,6.123317524559459,6.423879151929753,6.380032073056138,6.574417678767736,6.692703208694457,7.174850523947418,9.823142167282333,10.023679604653557,7.18359706338296,7.74710466894894,6.532663316582915,7.4694121593046825,5.895419469622799,5.6029907232196425,5.581070011872659,5.672159106538663,5.675386262811688,5.1916456277254985,5.3311793214862675,5.494728457312903],"returnOnEquity":[null,8.502267595621978,8.241133604429706,9.237893658264984,8.704542507927924,9.274463714947883,9.458395075097634,9.085480192709966,7.917225950497526,8.552566383000201,8.674865109723514,9.341120147429471,8.476702317634809,9.088916926418692,9.266878427167313,8.979353306486331,8.161505421742051,6.925753883134153,6.4816457548635515,5.872303673976577,6.752111339036312,7.73619746860036,7.344343062950818,7.097610761554855,8.015729964200231,7.604742393191569,8.0548437159311,6.303913978749183,7.099887979444991,7.396667385700343,7.677653510475868,9.78531534202212,10.005706238352106,7.545271229914784,9.273633724951564,8.510635029673807,10.929506570659068,12.485663568186109,15.150781801279154,18.78047875664651,18.396503170474197,19.039270035784,19.44137137203084,19.96919447231009,13.32226133118803,9.879743784707472,10.109665833078447,9.990080979926477,19.572491985061085,22.198268164415254,23.831877017969568,24.878926703198882,24.891710463143347,26.22260940314099,26.605506927373153,27.529976019184655,36.26390370257504,36.51091277281932,21.72393967537924,23.143876751675517,19.077914917080204,21.406778952647638,16.874585668655456,15.718465960587306,15.724102165175676,16.020511226788905,17.10378035037394,15.180528835398862,15.845805192182558,16.270220956365012],"revenueGrowth":[null,-46.61637828772839,-44.21800480557155,20.41041134337702,35.49954889675955,23.03177327263497,21.69853209829766,-4.191919354193274,-0.5185700344664035,25.69094851696052,22.638783341308045,24.11508970899834,-31.003456895176306,-38.30604871461259,-27.80598403279463,-28.366679054992627,-2.9571616428050618,30.290904710638642,23.053305630407706,18.28874991898757,25.629568439467754,10.758386469549851,-0.4859377536573728,-17.532415013049494,-42.92958989610837,-30.611872253317863,-39.13917462169226,-32.1244474066075,-1.7086853973786176,0.2845325208218563,24.169249678505867,37.472590530228864,54.954890476477615,27.724242505178974,23.26041697149208,42.859812217998304,12.81875872623437,8.612495836042044,16.77434982380057,-17.284564619934084,-10.383978218464595,-16.988653041399015,-33.31463306117759,-15.08253897408104,-23.140133771805182,-32.42407657955505,-3.9308456770594913,-3.4925961272049943,49.516584669991474,104.06484140398584,108.63036871327493,110.86670424577827,70.43965919580653,76.92722613754528,30.37415884528265,-7.167081358496863,-16.96969696969697,-37.758505670446965,-29.168075752451806,4.0341812400635835,5.750940057509402,31.13612004287245,19.909286225829547,33.71537726838587,68.22840409956076,61.156518185533315,71.8893091777822,29.499999999999993,19.582245430809397,52.770381640674536]}},"filings":[{"accn":"0001039684-24-000015","filed":"2024-02-27","form":"10-K"},{"accn":"0001039684-23-000081","filed":"2023-11-01","form":"10-Q"},{"accn":"0001039684-25-000036","filed":"2025-02-25","form":"10-K"},{"accn":"0001039684-24-000035","filed":"2024-05-01","form":"10-Q"},{"accn":"0001039684-24-000138","filed":"2024-08-06","form":"10-Q"},{"accn":"0001039684-24-000342","filed":"2024-10-30","form":"10-Q"},{"accn":"0001039684-26-000006","filed":"2026-02-24","form":"10-K"},{"accn":"0001039684-25-000061","filed":"2025-04-30","form":"10-Q"},{"accn":"0001039684-25-000114","filed":"2025-08-05","form":"10-Q"},{"accn":"0001039684-25-000123","filed":"2025-10-29","form":"10-Q"},{"accn":"0001039684-26-000017","filed":"2026-04-29","form":"10-Q"},{"accn":"0001039684-26-000029","filed":"2026-08-04","form":"10-Q"},{"accn":"0001039684-13-000024","filed":"2013-02-26","form":"10-K"},{"accn":"0001039684-14-000073","filed":"2014-09-18","form":"8-K"},{"accn":"0000909281-10-000066","filed":"2010-04-29","form":"10-Q"},{"accn":"0000909281-10-000134","filed":"2010-08-05","form":"10-Q/A"},{"accn":"0001039684-10-000043","filed":"2010-11-03","form":"10-Q"},{"accn":"0001039684-12-000027","filed":"2012-02-21","form":"10-K"},{"accn":"0001039684-15-000017","filed":"2015-02-25","form":"10-K"},{"accn":"0001039684-16-000113","filed":"2016-02-23","form":"10-K"},{"accn":"0001039684-17-000085","filed":"2017-07-06","form":"8-K"},{"accn":"0001039684-18-000021","filed":"2018-02-27","form":"10-K"},{"accn":"0001039684-19-000016","filed":"2019-02-26","form":"10-K"},{"accn":"0001039684-20-000012","filed":"2020-02-25","form":"10-K"},{"accn":"0001039684-21-000015","filed":"2021-02-23","form":"10-K"},{"accn":"0001039684-22-000015","filed":"2022-03-01","form":"10-K"},{"accn":"0001039684-21-000035","filed":"2021-04-28","form":"10-Q"},{"accn":"0001039684-21-000056","filed":"2021-08-04","form":"10-Q"},{"accn":"0001039684-21-000072","filed":"2021-11-03","form":"10-Q"},{"accn":"0001039684-23-000016","filed":"2023-02-28","form":"10-K"},{"accn":"0001039684-22-000034","filed":"2022-05-04","form":"10-Q"},{"accn":"0001039684-22-000059","filed":"2022-08-09","form":"10-Q"},{"accn":"0001039684-22-000076","filed":"2022-11-02","form":"10-Q"},{"accn":"0001039684-23-000037","filed":"2023-05-03","form":"10-Q"},{"accn":"0001039684-23-000061","filed":"2023-08-08","form":"10-Q"},{"accn":"0001039684-11-000056","filed":"2011-05-04","form":"10-Q"},{"accn":"0001039684-11-000097","filed":"2011-08-03","form":"10-Q"},{"accn":"0001039684-11-000125","filed":"2011-11-02","form":"10-Q"},{"accn":"0001039684-12-000046","filed":"2012-05-02","form":"10-Q"},{"accn":"0001039684-12-000084","filed":"2012-08-01","form":"10-Q"},{"accn":"0001039684-12-000108","filed":"2012-10-31","form":"10-Q"},{"accn":"0001039684-13-000042","filed":"2013-05-01","form":"10-Q"},{"accn":"0001039684-13-000082","filed":"2013-07-31","form":"10-Q"},{"accn":"0001039684-13-000100","filed":"2013-11-06","form":"10-Q"},{"accn":"0001039684-14-000034","filed":"2014-05-07","form":"10-Q"},{"accn":"0001039684-14-000065","filed":"2014-08-06","form":"10-Q"},{"accn":"0001039684-14-000086","filed":"2014-11-05","form":"10-Q"},{"accn":"0001039684-15-000034","filed":"2015-05-06","form":"10-Q"},{"accn":"0001039684-15-000060","filed":"2015-08-05","form":"10-Q"},{"accn":"0001039684-15-000076","filed":"2015-11-05","form":"10-Q"},{"accn":"0001039684-16-000126","filed":"2016-05-04","form":"10-Q"},{"accn":"0001039684-16-000145","filed":"2016-08-03","form":"10-Q"},{"accn":"0001039684-16-000159","filed":"2016-11-02","form":"10-Q"},{"accn":"0001039684-17-000086","filed":"2017-07-06","form":"8-K"},{"accn":"0001039684-17-000099","filed":"2017-08-02","form":"10-Q"},{"accn":"0001039684-17-000117","filed":"2017-11-01","form":"10-Q"},{"accn":"0001039684-18-000034","filed":"2018-05-02","form":"10-Q"},{"accn":"0001039684-18-000056","filed":"2018-08-01","form":"10-Q"},{"accn":"0001039684-18-000078","filed":"2018-10-31","form":"10-Q"},{"accn":"0001039684-19-000030","filed":"2019-05-01","form":"10-Q"},{"accn":"0001039684-19-000056","filed":"2019-07-31","form":"10-Q"},{"accn":"0001039684-19-000076","filed":"2019-10-30","form":"10-Q"},{"accn":"0001039684-20-000036","filed":"2020-04-29","form":"10-Q"},{"accn":"0001039684-20-000057","filed":"2020-07-29","form":"10-Q"},{"accn":"0001039684-20-000076","filed":"2020-10-28","form":"10-Q"},{"accn":"0001039684-09-000053","filed":"2009-08-06","form":"10-Q"},{"accn":"0001039684-09-000083","filed":"2009-11-05","form":"10-Q"},{"accn":"0001039684-11-000029","filed":"2011-02-22","form":"10-K"},{"accn":"0001039684-10-000025","filed":"2010-10-12","form":"10-K/A"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16540000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":16540000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5914000000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":5914000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22387000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":17355000000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":5032000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":5032000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":22387000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4521000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":4521000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3732000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":3732000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4189000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":4189000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17677000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12442000000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":5235000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":5235000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":17677000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4781000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":4781000000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4894000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":4894000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5023000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":5023000000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21698000000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14698000000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":7000000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":7000000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":21698000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8043000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":8043000000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7887000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":7887000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":8634000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":8634000000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":33629000000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":24564000000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":9065000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":9065000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":33629000000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9618000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":9618000000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":12049000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":12049000000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3760600000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":3444798000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3529359000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":4071037000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":11324970000},"revenue@2009Q1":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":2789827000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":2227627000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":2364736000},"#25":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":10805753000},"#26":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":7382190000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":3423563000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":10805753000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3780203000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2740689000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2877849000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":3280050000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":12678791000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2594684000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2125232000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2547986000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":2916219000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10184121000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2517955000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2768984000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3135381000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":3449559000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11871879000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3163296000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3066882000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3120145000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":2844768000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":12195091000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1805306000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2128052000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1898946000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1930902000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7763206000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1774459000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2134107000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2357907000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2654461000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8920934000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2749611000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2725772000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2906366000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":3792158000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12173907000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3102077000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2960529000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3393890000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":3136700000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":12593196000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2779958000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2457575000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2263228000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2663606000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10164367000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2136672000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1660729000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2174264000},"revenue@2020Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":2570577000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8542242000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3194679000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3388964000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4536175000},"#27":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16540309000},"#28":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":11119818000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":5420491000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5445000000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5996000000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3304648000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2349054000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2491333000},"#29":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":10616621000},"#30":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":8145035000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":2471586000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":10616621000},"costOfRevenue@2009Q1":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":2238416000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":1795201000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1912882000},"#31":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":8807802000},"#32":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":5946499000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":2861303000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":8807802000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3130723000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2925965000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2996735000},"#33":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9745245000},"#34":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":9053423000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":691822000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9745245000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2771013000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1980298000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2474803000},"#35":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8540319000},"#36":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7226114000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":1314205000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8540319000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2146848000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2356226000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2711159000},"#37":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10222213000},"#38":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":7214233000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":3007980000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10222213000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2652669000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2571402000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2583204000},"#39":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10088548000},"#40":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7807275000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":2281273000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10088548000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1343864000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1603093000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1360809000},"#41":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5641052000},"#42":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4307766000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":1333286000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5641052000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1195738000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1527323000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1751593000},"#43":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6496124000},"#44":{"kind":"filed","concept":"CostOfRevenue","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4474654000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":2021470000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6496124000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2143843000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2091022000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2229416000},"#45":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9538045000},"#46":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":6464281000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":3073764000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9538045000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2368026000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2175818000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2560765000},"#47":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9422708000},"#48":{"kind":"filed","concept":"CostOfRevenue","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7104609000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":2318099000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9422708000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1956377000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":63,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1625794000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":64,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1414528000},"#49":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6788040000},"#50":{"kind":"filed","concept":"CostOfRevenue","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4996699000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":1791341000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6788040000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1276928000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":940458000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1265674000},"#51":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5110146000},"#52":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3483060000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":1627086000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5110146000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2121510000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2366979000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3449127000},"#53":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12257000000},"#54":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7937616000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":4319384000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12257000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4366000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4878000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4773000000},"#55":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17910000000},"#56":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14017000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":3893000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17910000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3347000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2482000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2799000000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11929000000},"#58":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":8628000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":3301000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11929000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2897000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2891000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3027000000},"#59":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13311000000},"#60":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8815000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":4496000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13311000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5655000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5360000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5962000000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23373000000},"#62":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16977000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":6396000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23373000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7053000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9242000000},"grossProfit@2009Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":551411000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":432426000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":451854000},"#63":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1997951000},"#64":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1435691000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":562260000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1997951000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":615099000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":455558000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":449504000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":542009000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2062170000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":629877000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":518833000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":532624000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":699025000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1579725000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":421686000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":401888000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":420262000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":399966000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1643802000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":371107000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":412758000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":424222000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":441579000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1649666000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":510627000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":495480000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":536941000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":563495000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2106543000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":461442000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":524959000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":538137000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":4283000000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":1141000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":1139000000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":4477000000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":1174000000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":1250000000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":1390000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":1934000000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":5748000000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":1884000000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":2003000000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":1996000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":2504000000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":8387000000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":2388000000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":2527000000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":2672000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":2669000000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":10256000000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":2565000000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":2807000000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":597616000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":2122154000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":578721000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":606784000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":606314000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":632991000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":2424810000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":605768000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":634750000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":676950000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":718394000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":2635862000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":734051000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":784711000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":833125000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":818601000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":3170488000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":823581000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":831781000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":848700000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":872265000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":3376327000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":859744000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":720271000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":908590000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":943491000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":3432096000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":1073169000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":1021985000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":1087048000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":1101107000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":1079000000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":1118000000},"operatingExpenses@2009Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":259072000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":281384000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":276896000},"#65":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1119883000},"#66":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":817352000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":302531000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1119883000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":281201000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":279091000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":280592000},"#67":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1138137000},"#68":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":840886000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":297251000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1138137000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":301038000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":302402000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":283214000},"#69":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":656682000},"#70":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":886654000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":-229972000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":656682000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":317722000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":315849000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":310639000},"#71":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":697059000},"#72":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":944210000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":-247151000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":697059000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":196418000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":184648000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":192851000},"#73":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":780929000},"#74":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":573917000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":207012000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":780929000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":216525000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":244149000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":247083000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":969571000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":707757000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":261814000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":969571000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":264973000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":252337000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":252476000},"operatingIncome@2009Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":293003000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":154804000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":173778000},"#77":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":882874000},"#78":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":621585000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":261289000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":882874000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":337332000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":178713000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":186904000},"#79":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":942652000},"#80":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":702949000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":239703000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":942652000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":328329000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":216219000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":249341000},"#81":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":922080000},"#82":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":793889000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":128191000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":922080000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":325922000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":234079000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":242913000},"#83":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":953479000},"#84":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":802914000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":150565000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":953479000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":174730000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":228389000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":231392000},"#85":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":880618000},"#86":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":634511000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":246107000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":880618000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":294117000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":251315000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":291392000},"#87":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1143571000},"#88":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":836824000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":306747000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1143571000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":196463000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":272744000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":284935000},"#89":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":996159000},"#90":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":754142000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":242017000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":996159000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":311434000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":315285000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":329357000},"#91":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1295778000},"#92":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":956076000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":339702000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1295778000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":317137000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":319450000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":354622000},"#93":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1391771000},"#94":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":991209000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":400562000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1391771000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":419699000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":448366000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":495534000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":471865000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1835464000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":468742000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":476146000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":482151000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":487314000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1914353000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-83469000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":355730000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":550433000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":538663000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1361357000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":664721000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":611512000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":667859000},"#95":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2596000000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1944092000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":651908000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2596000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":662000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":689000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":700000000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2807000000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2051000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":756000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2807000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1497000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":737000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":739000000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4072000000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2973000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":1099000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4072000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1064000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1229000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1128000000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4989000000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3421000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":1568000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4989000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1220000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1431000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1558000000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5741000000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4209000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":1532000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5741000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1428000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1593000000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":686665000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":117422000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":150266000},"#105":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":753778000},"#106":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":551719000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":202059000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":753778000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":282605000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":170233000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":195187000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":806410000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":648025000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":158385000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":806410000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":293289000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":189350000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":207572000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":858506000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":690211000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":168295000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":858506000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":149307000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":196700000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":202785000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":755170000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":548792000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":206378000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":755170000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":219721000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":191073000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":152310000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":819873000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":563104000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":256769000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":819873000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":133265000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":199242000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":202996000},"#115":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":521876000},"#116":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":535503000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":-13627000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":521876000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":225977000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":232544000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":249804000},"#117":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":957956000},"#118":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":708325000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":249631000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":957956000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":241126000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":219835000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":263659000},"#119":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1040801000},"#120":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":724620000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":316181000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1040801000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":341820000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":369710000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":416899000},"#121":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1517935000},"#122":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1128429000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":389506000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1517935000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":415142000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":410898000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":64,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":406520000},"#123":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1650991000},"#124":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1232560000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":418431000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1650991000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-197252000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":177461000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":418871000},"#125":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":802316000},"#126":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":399080000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":403236000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":802316000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":508308000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":452208000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":513917000},"#127":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1984000000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1474433000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":509567000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1984000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":513000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":545000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":564000000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2250000000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1622000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":628000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2250000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1379000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":613000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":595000000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3497000000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2587000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":910000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3497000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":847000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1023000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":912000000},"#133":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4110000000},"#134":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2782000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":1328000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4110000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":888000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1113000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1237000000},"#135":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4490000000},"#136":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3238000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":1252000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4490000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1021000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1266000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":180000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":215000000},"#137":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":866000000},"#138":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":561000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":305000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":866000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":676000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":300000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":298000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":325000000},"#139":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1371000000},"#140":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":923000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":448000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1371000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":442000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":438000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":450000000},"#141":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1783000000},"#142":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1330000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":453000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1783000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":439000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":434000000},"interestExpense@2009Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":77961000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":73392000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":72689000},"#143":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":300820000},"#144":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":224042000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":76778000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":300820000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":76520000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":75361000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":70907000},"#145":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":292232000},"#146":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":222788000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":69444000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":292232000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":79349000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":75498000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":73841000},"#147":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":240006000},"#148":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":228688000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":11318000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":240006000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":75815000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":71535000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":71364000},"#149":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":237638000},"#150":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":218714000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":18924000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":237638000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":64486000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":66120000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":66187000},"#151":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":270646000},"#152":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":196793000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":73853000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":270646000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":94901000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":88751000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":86052000},"#153":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":356163000},"#154":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":269704000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":86459000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":356163000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":96750000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":102384000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":106923000},"#155":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":416787000},"#156":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":306057000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":110730000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":416787000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":118247000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":118976000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":118240000},"#157":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":469651000},"#158":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":355463000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":114188000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":469651000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":116462000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":118473000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":126533000},"#159":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":485658000},"#160":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":361468000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":124190000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":485658000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":115725000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":113496000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":121910000},"#161":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":469620000},"#162":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":351131000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":118489000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":469620000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":115420000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":117493000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":129577000},"#163":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":491773000},"#164":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":362490000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":129283000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":491773000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":140616000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":218968000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":176371000},"#165":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":712886000},"#166":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":535955000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":176931000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":712886000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":185523000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":184957000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":184049000},"#167":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":733000000},"#168":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":554529000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":178471000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":733000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":172000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":171000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":167000000},"#169":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":676000000},"#170":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":510000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":166000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":166000000},"netIncome@2009Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":122285000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":41679000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":48042000},"#171":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":305451000},"#172":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":212006000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":93445000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":305451000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":154539000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":41724000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":55295000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":83074000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":334632000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":130130000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":55142000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":60321000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":115001000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":360594000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":122865000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":60993000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":65219000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":111542000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":360619000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":112521000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":919000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":62356000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":90737000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":266533000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":93515000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":61590000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":64458000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":94544000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":314107000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":60800000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":76505000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":82157000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":25515000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":244977000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":83446000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":85944000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":92144000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":90505000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":352039000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":87361000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":71693000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":165742000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":63045000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":387841000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":264508000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":281048000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":313259000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":292888000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1151703000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":337208000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":311963000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":309155000},"#173":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1278577000},"#174":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":958326000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":320251000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1278577000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":612809000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1722000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2659000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":639000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":780000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":693000000},"#175":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3035000000},"#176":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2112000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":923000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3035000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":636000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":841000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":939000000},"#177":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3393000000},"#178":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2416000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":977000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3393000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":774000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":966000000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-141857000},"netIncome@2020Q2":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":134321000},"netIncome@2020Q3":{"kind":"filed","concept":"ProfitLoss","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":312316000},"netIncome@2020Q4":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":308029000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":386176000},"netIncome@2021Q2":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":342139000},"netIncome@2021Q3":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":392018000},"#179":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1500000000},"#180":{"kind":"filed","concept":"ProfitLoss","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1120333000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":379667000},"netIncome@FY2021":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1500000000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":391000000},"netIncome@2022Q2":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":414000000},"netIncome@2022Q3":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":432000000},"#181":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1722000000},"#182":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1237000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":485000000},"netIncome@2023Q1":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1049000000},"netIncome@2023Q2":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":468000000},"netIncome@2023Q3":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":454000000},"#183":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2659000000},"#184":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1971000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":688000000},"#185":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2009-01-01","end":"2009-03-31","value":1.16},"dilutedEps@2009Q1":{"kind":"computed","op":"product","terms":[{"ref":"#185"}],"scale":0.5,"rule":"split-restated","value":0.58},"#186":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.39},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#186"}],"scale":0.5,"rule":"split-restated","value":0.195},"#187":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.45},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#187"}],"scale":0.5,"rule":"split-restated","value":0.225},"#188":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.87},"#189":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":106320},"#190":{"kind":"computed","op":"product","terms":[{"ref":"#188"},{"ref":"#189"}],"value":305138.4},"#191":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":2},"#192":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":106061},"#193":{"kind":"computed","op":"product","terms":[{"ref":"#191"},{"ref":"#192"}],"value":212122},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193","weight":-1}],"value":93016.40000000002},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#189","weight":4},{"ref":"#192","weight":-3}],"rule":"unaverage-quarter","value":107097},"#196":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"per-share-quarter","value":0.8685247952790464},"dilutedEps@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#196"}],"scale":0.5,"rule":"split-restated","value":0.4342623976395232},"dilutedEps@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#188"}],"scale":0.5,"rule":"split-restated","value":1.435},"#197":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":1.44},"dilutedEps@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#197"}],"scale":0.5,"rule":"split-restated","value":0.72},"#198":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.39},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#198"}],"scale":0.5,"rule":"split-restated","value":0.195},"#199":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.51},"dilutedEps@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#199"}],"scale":0.5,"rule":"split-restated","value":0.255},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.55},"#200":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.19},"dilutedEps@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#200"}],"scale":0.5,"rule":"split-restated","value":0.595},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.25},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.28},"#201":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.68},"#202":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":214498000},"#203":{"kind":"computed","op":"product","terms":[{"ref":"#201"},{"ref":"#202"}],"value":360356640},"#204":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":1.14},"#205":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":215454000},"#206":{"kind":"computed","op":"product","terms":[{"ref":"#204"},{"ref":"#205"}],"value":245617559.99999997},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206","weight":-1}],"value":114739080.00000003},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":211630000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"per-share-quarter","value":0.5421683126210841},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.68},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.58},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.29},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.31},"#209":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.71},"#210":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":210710000},"#211":{"kind":"computed","op":"product","terms":[{"ref":"#209"},{"ref":"#210"}],"value":360314100},"#212":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.18},"#213":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":211198000},"#214":{"kind":"computed","op":"product","terms":[{"ref":"#212"},{"ref":"#213"}],"value":249213640},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214","weight":-1}],"value":111100460},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#210","weight":4},{"ref":"#213","weight":-3}],"rule":"unaverage-quarter","value":209246000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"#216"}],"rule":"per-share-quarter","value":0.5309561951005037},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.71},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.54},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.3},"#217":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.27},"#218":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":209695000},"#219":{"kind":"computed","op":"product","terms":[{"ref":"#217"},{"ref":"#218"}],"value":266312650},"#220":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":0.84},"#221":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":209408000},"#222":{"kind":"computed","op":"product","terms":[{"ref":"#220"},{"ref":"#221"}],"value":175902720},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#222","weight":-1}],"value":90409930},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#218","weight":4},{"ref":"#221","weight":-3}],"rule":"unaverage-quarter","value":210556000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#224"}],"rule":"per-share-quarter","value":0.42938662398601796},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.27},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.45},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.29},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.31},"#225":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.49},"#226":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":210427000},"#227":{"kind":"computed","op":"product","terms":[{"ref":"#225"},{"ref":"#226"}],"value":313536230},"#228":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.04},"#229":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":210482000},"#230":{"kind":"computed","op":"product","terms":[{"ref":"#228"},{"ref":"#229"}],"value":218901280},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#230","weight":-1}],"value":94634950},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#226","weight":4},{"ref":"#229","weight":-3}],"rule":"unaverage-quarter","value":210262000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#231"},{"ref":"#232"}],"rule":"per-share-quarter","value":0.45008108930762575},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.49},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.29},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.36},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.39},"#233":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.16},"#234":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":210541000},"#235":{"kind":"computed","op":"product","terms":[{"ref":"#233"},{"ref":"#234"}],"value":244227559.99999997},"#236":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":1.04},"#237":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":210509000},"#238":{"kind":"computed","op":"product","terms":[{"ref":"#236"},{"ref":"#237"}],"value":218929360},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238","weight":-1}],"value":25298199.99999997},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#234","weight":4},{"ref":"#237","weight":-3}],"rule":"unaverage-quarter","value":210637000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#239"},{"ref":"#240"}],"rule":"per-share-quarter","value":0.1201033056870349},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.16},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.4},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.4},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.43},"#241":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.66},"#242":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":212383000},"#243":{"kind":"computed","op":"product","terms":[{"ref":"#241"},{"ref":"#242"}],"value":352555780},"#244":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":1.23},"#245":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":212123000},"#246":{"kind":"computed","op":"product","terms":[{"ref":"#244"},{"ref":"#245"}],"value":260911290},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#246","weight":-1}],"value":91644490},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#242","weight":4},{"ref":"#245","weight":-3}],"rule":"unaverage-quarter","value":213163000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#247"},{"ref":"#248"}],"rule":"per-share-quarter","value":0.4299268165676032},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.66},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.41},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.33},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.43},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.16},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.29},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.64},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.68},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.75},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.7},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.78},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.81},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.75},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.74},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.77},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.07},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.34},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.32},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.7},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.69},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.42},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.86},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.77},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.88},"#249":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.35},"#250":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":447400000},"#251":{"kind":"computed","op":"product","terms":[{"ref":"#249"},{"ref":"#250"}],"value":1498790000},"#252":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.5},"#253":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":447117000},"#254":{"kind":"computed","op":"product","terms":[{"ref":"#252"},{"ref":"#253"}],"value":1117792500},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#254","weight":-1}],"value":380997500},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#250","weight":4},{"ref":"#253","weight":-3}],"rule":"unaverage-quarter","value":448249000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"per-share-quarter","value":0.8499684327237763},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.35},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.87},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.92},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.96},"#257":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.84},"#258":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":448400000},"#259":{"kind":"computed","op":"product","terms":[{"ref":"#257"},{"ref":"#258"}],"value":1721856000},"#260":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":2.76},"#261":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":448300000},"#262":{"kind":"computed","op":"product","terms":[{"ref":"#260"},{"ref":"#261"}],"value":1237308000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#262","weight":-1}],"value":484548000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#258","weight":4},{"ref":"#261","weight":-3}],"rule":"unaverage-quarter","value":448700000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#263"},{"ref":"#264"}],"rule":"per-share-quarter","value":1.0798930242924003},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.84},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.34},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.04},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.99},"#265":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":5.48},"#266":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":485400000},"#267":{"kind":"computed","op":"product","terms":[{"ref":"#265"},{"ref":"#266"}],"value":2659992000},"#268":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":4.36},"#269":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":452100000},"#270":{"kind":"computed","op":"product","terms":[{"ref":"#268"},{"ref":"#269"}],"value":1971156000.0000002},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#270","weight":-1}],"value":688835999.9999998},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#266","weight":4},{"ref":"#269","weight":-3}],"rule":"unaverage-quarter","value":585300000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"per-share-quarter","value":1.176893900563813},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":5.48},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.09},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.33},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.18},"#273":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.17},"#274":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":586500000},"#275":{"kind":"computed","op":"product","terms":[{"ref":"#273"},{"ref":"#274"}],"value":3032205000},"#276":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":3.6},"#277":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":586100000},"#278":{"kind":"computed","op":"product","terms":[{"ref":"#276"},{"ref":"#277"}],"value":2109960000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278","weight":-1}],"value":922245000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":587700000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"per-share-quarter","value":1.5692445125063808},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.17},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.04},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.34},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.49},"#281":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.42},"#282":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":625900000},"#283":{"kind":"computed","op":"product","terms":[{"ref":"#281"},{"ref":"#282"}],"value":3392378000},"#284":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.87},"#285":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":624100000},"#286":{"kind":"computed","op":"product","terms":[{"ref":"#284"},{"ref":"#285"}],"value":2415267000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#286","weight":-1}],"value":977111000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":631300000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"per-share-quarter","value":1.547776017741169},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.42},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.23},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.53},"cash@2009Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2009-03-31","value":76753000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2009-06-30","value":47038000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2009-09-30","value":52180000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2009-12-31","value":30917000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2009-12-31","value":30917000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-03-31","value":167433000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-06-30","value":103251000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-09-30","value":50483000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2010-12-31","value":26190000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2010-12-31","value":26190000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-03-31","value":876572000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-06-30","value":472179000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2011-09-30","value":149612000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":56684000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2011-12-31","value":56684000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-03-31","value":781192000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-06-30","value":114920000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-09-30","value":978825000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2012-12-31","value":577022000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2012-12-31","value":577022000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-03-31","value":137535000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-06-30","value":29888000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2013-09-30","value":776842000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":145565000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":145565000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-03-31","value":210227000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2014-06-30","value":358560000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2014-09-30","value":151403000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-12-31","value":172812000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-12-31","value":172812000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-03-31","value":239411000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2015-06-30","value":226193000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2015-09-30","value":38371000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":97619000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":97619000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-03-31","value":137219000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-06-30","value":180854000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2016-09-30","value":237410000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":248875000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":248875000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2017-03-31","value":310808000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2017-06-30","value":332371000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-09-30","value":11676000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":37193000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":37193000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-03-31","value":17474000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2018-06-30","value":15295000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2018-09-30","value":84464000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2018-12-31","value":11975000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2018-12-31","value":11975000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2019-03-31","value":27814000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2019-06-30","value":273397000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2019-09-30","value":673309000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-12-31","value":20958000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-12-31","value":20958000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2020-03-31","value":531630000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-06-30","value":945732000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2020-09-30","value":447129000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2020-12-31","value":524496000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2020-12-31","value":524496000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2021-03-31","value":402413000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2021-06-30","value":374377000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2021-09-30","value":224337000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2021-12-31","value":146391000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2021-12-31","value":146391000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2022-03-31","value":14610000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2022-06-30","value":135774000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2022-09-30","value":22215000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":220000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":220000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2023-03-31","value":680000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2023-06-30","value":106000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2023-09-30","value":284000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":338000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":338000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-03-31","value":65000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-06-30","value":36000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-09-30","value":579000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2024-12-31","value":733000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2024-12-31","value":733000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-03-31","value":141000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-06-30","value":97000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-09-30","value":1199000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2025-12-31","value":78000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2025-12-31","value":78000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2026-03-31","value":172000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2026-06-30","value":161000000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":65,"unit":"USD","end":"2009-06-30","value":1793915000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":66,"unit":"USD","end":"2009-09-30","value":1856962000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":67,"unit":"USD","end":"2009-12-31","value":2588464000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":67,"unit":"USD","end":"2009-12-31","value":2588464000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2010-03-31","value":2108728000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2010-06-30","value":1878255000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2010-09-30","value":1988776000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2010-12-31","value":2379735000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2010-12-31","value":2379735000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-03-31","value":2795774000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-06-30","value":2529261000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2011-09-30","value":2312043000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2011-12-31","value":2318812000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2011-12-31","value":2318812000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":2609275000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":1807319000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":2956030000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2012-12-31","value":2808530000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2012-12-31","value":2808530000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-03-31","value":1949663000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-06-30","value":1889589000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2013-09-30","value":2882024000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":2404724000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":2404724000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-03-31","value":1656327000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2014-06-30","value":2059655000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-09-30","value":1712787000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2014-12-31","value":1307244000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2014-12-31","value":1307244000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-03-31","value":1321949000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2015-06-30","value":1263796000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2015-09-30","value":952790000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":975210000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":975210000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-03-31","value":991021000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2016-06-30","value":1281188000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2016-09-30","value":1369291000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":1429684000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":1429684000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-03-31","value":1378447000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-06-30","value":1447811000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2017-09-30","value":1518865000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":1764458000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":1764458000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2018-03-31","value":1290745000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":1433687000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":1807908000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":1398632000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":1398632000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":1342779000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":1401170000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":1967585000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":1470334000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":1470334000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2020-03-31","value":1488282000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2020-06-30","value":2179859000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2020-09-30","value":1721362000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-12-31","value":1869775000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-12-31","value":1869775000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2021-03-31","value":1997594000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2021-06-30","value":2235623000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2021-09-30","value":2666861000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2021-12-31","value":2374374000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2021-12-31","value":2374374000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2022-03-31","value":2641321000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2022-06-30","value":3026499000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2022-09-30","value":2765322000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":2548000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":2548000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":2569000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2023-06-30","value":1863000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-09-30","value":3188000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":3108000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":3108000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-03-31","value":2950000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-06-30","value":2475000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-09-30","value":2876000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":4238000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":4238000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-03-31","value":4116000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-06-30","value":3896000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-09-30","value":5185000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2025-12-31","value":4488000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2025-12-31","value":4488000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2026-03-31","value":5543000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2026-06-30","value":5310000000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":65,"unit":"USD","end":"2009-06-30","value":11833723000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":66,"unit":"USD","end":"2009-09-30","value":12029470000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2009-12-31","value":12827683000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2009-12-31","value":12827683000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2010-03-31","value":12329192000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2010-06-30","value":12119911000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2010-09-30","value":11929753000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2010-12-31","value":12499175000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2010-12-31","value":12499175000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-03-31","value":13039596000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2011-06-30","value":13036333000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-09-30","value":13171124000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2011-12-31","value":13707539000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2011-12-31","value":13707539000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-03-31","value":14252076000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-06-30","value":13817191000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-09-30","value":15364307000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2012-12-31","value":15900973000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2012-12-31","value":15900973000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2013-03-31","value":15446219000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-06-30","value":15842274000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-09-30","value":17610343000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-12-31","value":17692165000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2013-12-31","value":17692165000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2014-03-31","value":13653134000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2014-06-30","value":14384538000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-09-30","value":14312196000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":15261773000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":15261773000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2015-03-31","value":15485044000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-06-30","value":15651180000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-09-30","value":15508298000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":15446111000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":15446111000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-03-31","value":15501149000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-06-30","value":15822900000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-09-30","value":15982035000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-12-31","value":16138751000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-12-31","value":16138751000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-03-31","value":16067558000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-06-30","value":16672923000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-09-30","value":16764841000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":16845937000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":16845937000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-03-31","value":16432347000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-06-30","value":16913720000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2018-09-30","value":17911314000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":18231671000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":18231671000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2019-03-31","value":18934325000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2019-06-30","value":19751594000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2019-09-30","value":21335907000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2019-12-31","value":21812121000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2019-12-31","value":21812121000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2020-03-31","value":21969440000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-06-30","value":22992467000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2020-09-30","value":22780876000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-12-31","value":23078754000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-12-31","value":23078754000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2021-03-31","value":23179929000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2021-06-30","value":23437248000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2021-09-30","value":23872331000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2021-12-31","value":23622000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2021-12-31","value":23622000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2022-03-31","value":23993000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2022-06-30","value":24527000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2022-09-30","value":24439000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2022-12-31","value":24379000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2022-12-31","value":24379000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2023-03-31","value":24464000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2023-06-30","value":24038000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2023-09-30","value":43939000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":44266000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":44266000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-03-31","value":44390000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2024-06-30","value":44535000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2024-09-30","value":51050000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2024-12-31","value":64069000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2024-12-31","value":64069000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-03-31","value":64263000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-06-30","value":64524000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-09-30","value":66616000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2025-12-31","value":66641000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2025-12-31","value":66641000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2026-03-31","value":68203000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2026-06-30","value":68549000000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":65,"unit":"USD","end":"2009-06-30","value":2437043000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":66,"unit":"USD","end":"2009-09-30","value":2644461000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":67,"unit":"USD","end":"2009-12-31","value":3338912000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":67,"unit":"USD","end":"2009-12-31","value":3338912000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2010-03-31","value":2671516000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2010-06-30","value":2875608000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2010-09-30","value":2596941000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2010-12-31","value":3151431000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2010-12-31","value":3151431000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-03-31","value":2301648000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-06-30","value":2840617000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2011-09-30","value":2976764000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2011-12-31","value":3246175000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2011-12-31","value":3246175000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":2600323000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":2256677000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":2439113000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2012-12-31","value":2856864000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2012-12-31","value":2856864000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-03-31","value":2337025000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-06-30","value":2648779000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2013-09-30","value":2621710000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":2730330000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":2730330000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-03-31","value":1891724000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2014-06-30","value":1851171000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-09-30","value":1781901000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2014-12-31","value":2392345000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2014-12-31","value":2392345000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-03-31","value":2548720000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2015-06-30","value":2606562000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2015-09-30","value":1960821000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":1638266000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":1638266000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-03-31","value":1764460000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2016-06-30","value":2188421000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2016-09-30","value":2341964000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":2836701000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":2836701000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-03-31","value":2731974000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-06-30","value":2860519000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2017-09-30","value":2741080000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":2667335000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":2667335000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2018-03-31","value":2050838000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":2572081000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":2450206000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":2108436000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":2108436000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":1689669000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":1737373000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":1567152000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":2020298000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":2020298000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2020-03-31","value":1091392000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2020-06-30","value":1273102000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2020-09-30","value":1094142000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-12-31","value":1344547000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-12-31","value":1344547000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2021-03-31","value":2047954000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2021-06-30","value":2394601000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2021-09-30","value":2802870000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2021-12-31","value":3184619000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2021-12-31","value":3184619000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2022-03-31","value":3482595000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2022-06-30","value":3654833000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2022-09-30","value":4138638000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":3051000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":3051000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":2182000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2023-06-30","value":1517000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-09-30","value":3298000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":3452000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":3452000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-03-31","value":4194000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-06-30","value":3979000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-09-30","value":3557000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":4719000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":4719000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-03-31","value":6183000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-06-30","value":6646000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-09-30","value":5735000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2025-12-31","value":6365000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2025-12-31","value":6365000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2026-03-31","value":7811000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2026-06-30","value":7204000000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"temporaryEquity@2025Q4","weight":-1},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":44072000000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"temporaryEquity@FY2025","weight":-1},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":44072000000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"temporaryEquity@2026Q1","weight":-1},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":45715000000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"temporaryEquity@2026Q2","weight":-1},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":45468000000},"#289":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":65,"unit":"USD","end":"2009-06-30","value":4346285000},"#290":{"kind":"filed","concept":"LongTermDebtCurrent","filing":65,"unit":"USD","end":"2009-06-30","value":268205000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":4614490000},"#291":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":66,"unit":"USD","end":"2009-09-30","value":4340211000},"#292":{"kind":"filed","concept":"LongTermDebtCurrent","filing":66,"unit":"USD","end":"2009-09-30","value":268210000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":4608421000},"#293":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":67,"unit":"USD","end":"2009-12-31","value":4334204000},"#294":{"kind":"filed","concept":"LongTermDebtCurrent","filing":67,"unit":"USD","end":"2009-12-31","value":268215000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":4602419000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":4602419000},"#295":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2010-03-31","value":4103333000},"#296":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2010-03-31","value":493220000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":4596553000},"#297":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2010-06-30","value":3697585000},"#298":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2010-06-30","value":643225000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":4340810000},"#299":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2010-09-30","value":3692043000},"#300":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2010-09-30","value":643231000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":4335274000},"#301":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2010-12-31","value":3686542000},"#302":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2010-12-31","value":643236000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"}],"rule":"component-sum","value":4329778000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"}],"rule":"component-sum","value":4329778000},"#303":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2011-03-31","value":4976458000},"#304":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2011-03-31","value":418242000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304"}],"rule":"component-sum","value":5394700000},"#305":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-06-30","value":4622616000},"#306":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2011-06-30","value":368248000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":4990864000},"#307":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2011-09-30","value":4532053000},"#308":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2011-09-30","value":365253000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308"}],"rule":"component-sum","value":4897306000},"#309":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2011-12-31","value":4529551000},"#310":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2011-12-31","value":364391000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"}],"rule":"component-sum","value":4893942000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"}],"rule":"component-sum","value":4893942000},"#311":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2012-03-31","value":5225849000},"#312":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":364397000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":5590246000},"#313":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2012-06-30","value":5224623000},"#314":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":12262000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"}],"rule":"component-sum","value":5236885000},"#315":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2012-09-30","value":6517464000},"#316":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":11140000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":6528604000},"#317":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2012-12-31","value":6514049000},"#318":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2012-12-31","value":10650000},"#319":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2012-12-31","value":817170000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":7341869000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":7341869000},"#320":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-03-31","value":6513327000},"#321":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2013-03-31","value":10771000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":6524098000},"#322":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2013-06-30","value":6511359000},"#323":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2013-06-30","value":10685000},"#324":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2013-06-30","value":834000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"},{"ref":"#324"}],"rule":"component-sum","value":7356044000},"#325":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2013-09-30","value":7757159000},"#326":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2013-09-30","value":10656000},"#327":{"kind":"filed","concept":"ShortTermBorrowings","filing":43,"unit":"USD","end":"2013-09-30","value":562329000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":8330144000},"#328":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2013-12-31","value":7753657000},"#329":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2013-12-31","value":10650000},"#330":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2013-12-31","value":564462000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":8328769000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":8328769000},"#331":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2014-03-31","value":7199029000},"#332":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2014-03-31","value":10650000},"#333":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2014-03-31","value":125000000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":7334679000},"#334":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2014-06-30","value":7196988000},"#335":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2014-06-30","value":10650000},"#336":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2014-06-30","value":0},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"},{"ref":"#336"}],"rule":"component-sum","value":7207638000},"#337":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2014-09-30","value":7194957000},"#338":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2014-09-30","value":10650000},"#339":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2014-09-30","value":0},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":7205607000},"#340":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2014-12-31","value":7150142000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2014-12-31","value":10650000},"#342":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2014-12-31","value":1055296000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":8216088000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":8216088000},"#343":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2015-03-31","value":7339766000},"#344":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2015-03-31","value":660650000},"#345":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2015-03-31","value":825475000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":8825891000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2015-06-30","value":7291400000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2015-06-30","value":660650000},"#348":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2015-06-30","value":870484000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"},{"ref":"#348"}],"rule":"component-sum","value":8822534000},"#349":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2015-09-30","value":7773756000},"#350":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2015-09-30","value":660650000},"#351":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2015-09-30","value":287272000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":8721678000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2015-12-31","value":8323582000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2015-12-31","value":110650000},"#354":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2015-12-31","value":546340000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":8980572000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":8980572000},"#355":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2016-03-31","value":8320451000},"#356":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2016-03-31","value":460650000},"#357":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2016-03-31","value":444567000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":9225668000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2016-06-30","value":8320277000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2016-06-30","value":460650000},"#360":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2016-06-30","value":576307000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":9357234000},"#361":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2016-09-30","value":8320144000},"#362":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2016-09-30","value":460650000},"#363":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2016-09-30","value":693500000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":9474294000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2016-12-31","value":7919996000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":410650000},"#366":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2016-12-31","value":1110277000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":9440923000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":9440923000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2017-03-31","value":7919826000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2017-03-31","value":410650000},"#369":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2017-03-31","value":1290729000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":9621205000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2017-06-30","value":7835606000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2017-06-30","value":494703000},"#372":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2017-06-30","value":1274407000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":9604716000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2017-09-30","value":8092000000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2017-09-30","value":432650000},"#375":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2017-09-30","value":932250000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":9456900000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-12-31","value":8091629000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":432650000},"#378":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2017-12-31","value":614673000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":9138952000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":9138952000},"#379":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2018-03-31","value":7091751000},"#380":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2018-03-31","value":932650000},"#381":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2018-03-31","value":0},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":8024401000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2018-06-30","value":7091246000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2018-06-30","value":932650000},"#384":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2018-06-30","value":156000000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":8179896000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2018-09-30","value":8325708000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2018-09-30","value":507650000},"#387":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2018-09-30","value":120000000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":8953358000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2018-12-31","value":8873334000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":507650000},"#390":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2018-12-31","value":0},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":9380984000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":9380984000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2019-03-31","value":10004341000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":307650000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":10311991000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2019-06-30","value":10754087000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":307650000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":11061737000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2019-09-30","value":12479452000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":7650000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":12487102000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2019-12-31","value":12479757000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":7650000},"#399":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2019-12-31","value":220000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":12707407000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":12707407000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2020-03-31","value":14146650000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2020-03-31","value":7650000},"#402":{"kind":"filed","concept":"ShortTermBorrowings","filing":62,"unit":"USD","end":"2020-03-31","value":0},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":14154300000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2020-06-30","value":14276232000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2020-06-30","value":7650000},"#405":{"kind":"filed","concept":"ShortTermBorrowings","filing":63,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":14283882000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2020-09-30","value":14249339000},"#407":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2020-09-30","value":7650000},"#408":{"kind":"filed","concept":"ShortTermBorrowings","filing":64,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":14256989000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-12-31","value":14228421000},"#410":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2020-12-31","value":7650000},"#411":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":14236071000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":14236071000},"#412":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2021-03-31","value":13638767000},"#413":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2021-03-31","value":543757000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":14182524000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2021-06-30","value":13637581000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2021-06-30","value":536107000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":14173688000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2021-09-30","value":13640467000},"#417":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2021-09-30","value":536107000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":14176574000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2021-12-31","value":12747636000},"#419":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2021-12-31","value":895814000},"#420":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":13643450000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":13643450000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2022-03-31","value":12750485000},"#422":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2022-03-31","value":895814000},"#423":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2022-03-31","value":78000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":13724299000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2022-06-30","value":12872692000},"#425":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2022-06-30","value":895814000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":13768506000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2022-09-30","value":11950660000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2022-09-30","value":925000000},"#428":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2022-09-30","value":901277000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":13776937000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2022-12-31","value":12696000000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":925000000},"#431":{"kind":"filed","concept":"CommercialPaper","filing":0,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":13621000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":13621000000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2023-03-31","value":12728000000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2023-03-31","value":500000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":13228000000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2023-06-30","value":12742000000},"#435":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2023-06-30","value":0},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":12742000000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2023-09-30","value":21450000000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2023-09-30","value":500000000},"#438":{"kind":"filed","concept":"CommercialPaper","filing":1,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":21950000000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2023-12-31","value":21183000000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":484000000},"#441":{"kind":"filed","concept":"CommercialPaper","filing":2,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":21667000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":21667000000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2024-03-31","value":20447000000},"#443":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2024-03-31","value":1234000000},"#444":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2024-03-31","value":320000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":22001000000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2024-06-30","value":20339000000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2024-06-30","value":1354000000},"#447":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2024-06-30","value":180000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":21873000000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2024-09-30","value":26880000000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2024-09-30","value":1257000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":28137000000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2024-12-31","value":31018000000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":1059000000},"#452":{"kind":"filed","concept":"CommercialPaper","filing":6,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":32077000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":32077000000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2025-03-31","value":29781000000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2025-03-31","value":2059000000},"#455":{"kind":"filed","concept":"ShortTermBorrowings","filing":7,"unit":"USD","end":"2025-03-31","value":200000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":32040000000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2025-06-30","value":29625000000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2025-06-30","value":1637000000},"#458":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2025-06-30","value":1205000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":32467000000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2025-09-30","value":31986000000},"#460":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2025-09-30","value":1741000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":33727000000},"#461":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2025-12-31","value":30755000000},"#462":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2025-12-31","value":1241000000},"#463":{"kind":"filed","concept":"CommercialPaper","filing":6,"unit":"USD","end":"2025-12-31","value":820000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":32816000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":32816000000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2026-03-31","value":30764000000},"#465":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2026-03-31","value":1241000000},"#466":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2026-03-31","value":1647000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":33652000000},"#467":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2026-06-30","value":30773000000},"#468":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2026-06-30","value":750000000},"#469":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2026-06-30","value":1499000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":33022000000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":65,"unit":"USD","end":"2009-06-30","value":3412866000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":66,"unit":"USD","end":"2009-09-30","value":3399775000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2009-12-31","value":3445462000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2009-12-31","value":3445462000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2010-03-31","value":3879641000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2010-06-30","value":3870574000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2010-09-30","value":3895395000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2010-12-31","value":3920841000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2010-12-31","value":3920841000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2011-03-31","value":3957018000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2011-06-30","value":3697704000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2011-09-30","value":3682060000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":3799732000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2011-12-31","value":3799732000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-03-31","value":4379455000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-06-30","value":4205988000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-09-30","value":4175559000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2012-12-31","value":4232450000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2012-12-31","value":4232450000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-03-31","value":4204133000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-06-30","value":4174356000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-09-30","value":4690646000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2013-12-31","value":4845180000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2013-12-31","value":4845180000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2014-03-31","value":3127707000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2014-06-30","value":3793331000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-09-30","value":3759395000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2014-12-31","value":4005883000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2014-12-31","value":4005883000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2015-03-31","value":3893288000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2015-06-30","value":3999359000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2015-09-30","value":4037305000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2015-12-31","value":3766336000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2015-12-31","value":3766336000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2016-03-31","value":3645507000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2016-06-30","value":3492177000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2016-09-30","value":3440214000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2016-12-31","value":3428915000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2016-12-31","value":3428915000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2017-03-31","value":3469513000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2017-06-30","value":5565231000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-09-30","value":5516383000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":5685352000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":5685352000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2018-03-31","value":6869252000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2018-06-30","value":6838483000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2018-09-30","value":6652758000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":6579543000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":6579543000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2019-03-31","value":6442006000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2019-06-30","value":6348136000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2019-09-30","value":6218906000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2019-12-31","value":6225951000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2019-12-31","value":6225951000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2020-12-31","value":6042398000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2020-12-31","value":6042398000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2021-12-31","value":6016000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2021-12-31","value":6016000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2022-12-31","value":6494000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2022-12-31","value":6494000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2023-12-31","value":16484000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2023-12-31","value":16484000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2024-03-31","value":16445000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2024-06-30","value":16709000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2024-09-30","value":16887000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2024-12-31","value":22133000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2024-12-31","value":22133000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2025-03-31","value":22120000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2025-06-30","value":21904000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-09-30","value":22157000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2025-12-31","value":22569000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2025-12-31","value":22569000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2026-03-31","value":22447000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2026-06-30","value":23037000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2020-03-31","value":5560641000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2020-06-30","value":6240652000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2020-09-30","value":6146112000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2021-03-31","value":6096965000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2021-06-30","value":5910386000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2021-09-30","value":5840875000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-03-31","value":5994000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-06-30","value":6115000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-09-30","value":6312000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2023-03-31","value":7132000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2023-06-30","value":7218000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2023-09-30","value":16299000000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2026-03-31","value":41000000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2026-06-30","value":44000000},"operatingCashFlow@2009Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":790858000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":1075852000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":790858000},"operatingCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":284994000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1270937000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":195085000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1452694000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":181757000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1452694000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":558717000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":591127000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":558717000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":32410000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":760031000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":168904000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":834042000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":74011000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":834042000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":647781000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":875599000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":647781000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":227818000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1029619000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":154020000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1356166000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":326547000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1356166000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":426085000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":652610000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":426085000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":226525000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":762859000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":110249000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":983995000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":221136000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":983995000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":471498000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":788281000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":471498000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":316783000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1021546000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":233265000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1294767000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":273221000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1294767000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":490383000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":536307000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":490383000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":45924000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":870539000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":334232000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1285610000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":415071000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1285610000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":39270000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":333920000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":39270000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":294650000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":695077000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":361157000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1022828000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":327751000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1022828000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":230667000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":531606000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":230667000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":300939000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":922028000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":390422000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1353220000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":431192000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1353220000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":269090000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":642891000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":269090000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":373801000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":935996000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":293105000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1315412000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":379416000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1315412000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":495321000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":1002970000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":495321000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":507649000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1516450000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":513480000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2186719000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":670269000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2186719000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":353606000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":967951000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":353606000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":614345000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1326845000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":358894000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1946779000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":619934000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1946779000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":422721000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":736418000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":422721000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":313697000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1103128000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":366710000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1899068000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":795940000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1899068000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":533317000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1077983000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":533317000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":544666000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1491162000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":413179000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2546000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":1054838000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2546000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":463000000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1250000000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":463000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":787000000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1866000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":616000000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2906000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":1040000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2906000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1221000000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1993000000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1221000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":772000000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2913000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":920000000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4421000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":1508000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4421000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":596000000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":2026000000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":596000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":1430000000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3277000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":1251000000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4888000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":1611000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4888000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":904000000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2429000000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":904000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":1525000000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4053000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":1624000000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5599000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":1546000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5599000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":934000000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2987000000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":934000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":2053000000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":243027000},"capex@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":243027000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":407600000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":164573000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":164573000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":614757000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":207157000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":207157000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":791245000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":176488000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":176488000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":791245000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":68273000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":68273000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":111431000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":111431000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":176585000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":176585000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":582748000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":356289000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":226459000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":226459000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":582748000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":194679000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":194679000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":329093000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":329093000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":338538000},"#556":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":94200000},"#557":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":94200000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#558"}],"rule":"component-sum","value":338538000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1336067000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":862310000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":473757000},"#562":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":94200000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#563"}],"rule":"component-sum","value":473757000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#562"}],"rule":"component-sum","value":1430267000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":348437000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":348437000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":432260000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":432260000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":458211000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":458211000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1866153000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1238908000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":627245000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":627245000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":1866153000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":501065000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":501065000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":559268000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":559268000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":537487000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":537487000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2256585000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1597820000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":658765000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":658765000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":2256585000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":429525000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":429525000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":392676000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":392676000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":382185000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":382185000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1779150000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1204386000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":574764000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":574764000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":1779150000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":343847000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":343847000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":285601000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":285601000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":300868000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":300868000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1188312000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":930316000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":257996000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":257996000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":1188312000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":196411000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":196411000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":136843000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":136843000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":158274000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":158274000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":624634000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":491528000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":133106000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":133106000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":624634000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":112737000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":112737000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":82495000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":82495000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":135199000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":135199000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":512393000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":330431000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":181962000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":181962000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":512393000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":264467000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":264467000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":350885000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":350885000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":694303000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":694303000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2141475000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1309655000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":831820000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":831820000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":2141475000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":889705000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":889705000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":830459000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":830459000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1019174000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":1019174000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3848349000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2739338000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":1109011000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":1109011000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":3848349000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":949679000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":949679000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":594282000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":594282000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":380042000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":380042000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2195381000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1924003000},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":271378000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":271378000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":2195381000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":176734000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":176734000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":147388000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":147388000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":166207000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":166207000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":697000000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":490329000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":206671000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":206671000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":697000000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":257000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":257000000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":302000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":302000000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":327000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":327000000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1202000000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":886000000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":316000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":316000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":1202000000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":289000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":289000000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":305000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":305000000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":398000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":398000000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1595000000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":992000000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":603000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":603000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":1595000000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":512000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":512000000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":991000000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":479000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":479000000},"#639":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1459000000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":468000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":468000000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2021000000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":562000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":562000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":2021000000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":629000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":629000000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1378000000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":749000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":749000000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2182000000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":804000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":804000000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3152000000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":970000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":970000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":3152000000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":864000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":864000000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":1477000000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":613000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":613000000},"depreciationAndAmortization@2009Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2009-01-01","end":"2009-03-31","value":72126000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":71249000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":72318000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":288923000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":215693000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":73230000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":288923000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":77856000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":75510000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":77234000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":307224000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":230600000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":76624000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":307224000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":79357000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":78793000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":75953000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":179504000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":234103000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":-54599000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":179504000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":83409000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":84586000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":81434000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":205334000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":249429000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":-44095000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":205334000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":55283000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":58883000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":61850000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":239343000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":176016000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":63327000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":239343000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":67414000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":72127000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":74588000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":294684000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":214129000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":80555000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":294684000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":85955000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":86987000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":88299000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":354620000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":261241000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":93379000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":354620000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":94478000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":99247000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":98550000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":391585000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":292275000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":99310000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":391585000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":99419000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":100849000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":102298000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":406335000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":302566000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":103769000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":406335000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":104237000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":106288000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":107383000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":428557000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":317908000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":110649000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":428557000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":114158000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":114964000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":121430000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":476535000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":350552000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":125983000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":476535000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":132353000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":140416000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":153245000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":578662000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":426014000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":152648000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":578662000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":157120000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156921000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":154542000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":622000000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":468583000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":153417000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":622000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":154000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":158000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":157000000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":626000000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":469000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":157000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":626000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":162000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":170000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":177000000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":769000000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":509000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":769000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":254000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":262000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":274000000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1134000000},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":790000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":344000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1134000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":380000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":368000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":378000000},"#685":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1514000000},"#686":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1126000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":388000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1514000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":378000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":387000000},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2009-01-01","end":"2009-03-31","value":105733000},"dilutedShares@2009Q1":{"kind":"computed","op":"product","terms":[{"ref":"#687"}],"scale":2,"rule":"split-restated","value":211466000},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":105950000},"dilutedShares@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#688"}],"scale":2,"rule":"split-restated","value":211900000},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":106488},"dilutedShares@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#689"}],"scale":2,"rule":"split-restated","value":212976},"dilutedShares@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#195"}],"scale":2,"rule":"split-restated","value":214194},"dilutedShares@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#189"}],"scale":2,"rule":"split-restated","value":212640},"#690":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":107410},"dilutedShares@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#690"}],"scale":2,"rule":"split-restated","value":214820},"#691":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":107838},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#691"}],"scale":2,"rule":"split-restated","value":215676},"#692":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":107651},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#692"}],"scale":2,"rule":"split-restated","value":215302},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":215570000},"#693":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":109179},"dilutedShares@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#693"}],"scale":2,"rule":"split-restated","value":218358},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":216060},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":211940000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":211630000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":214498000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":211852000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":211784000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":209960000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210","weight":4},{"ref":"#213","weight":-3}],"rule":"unaverage-quarter","value":209246000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":210710000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":209458000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":208874000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":209893000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218","weight":4},{"ref":"#221","weight":-3}],"rule":"unaverage-quarter","value":210556000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":209695000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":210166000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":210516000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":210759000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226","weight":4},{"ref":"#229","weight":-3}],"rule":"unaverage-quarter","value":210262000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":210427000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":210467000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":210477000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":210524000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234","weight":4},{"ref":"#237","weight":-3}],"rule":"unaverage-quarter","value":210637000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":210541000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":211071000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":212618000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":212870000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242","weight":4},{"ref":"#245","weight":-3}],"rule":"unaverage-quarter","value":213163000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":212383000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":213602000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":214012000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":383419000},"#694":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":299780000},"#695":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":270349000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694","weight":4},{"ref":"#695","weight":-3}],"rule":"unaverage-quarter","value":388073000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":299780000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":412173000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":414641000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":414847000},"#696":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":414195000},"#697":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":414035000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#696","weight":4},{"ref":"#697","weight":-3}],"rule":"unaverage-quarter","value":414675000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":414195000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":415233000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":415049000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":415578000},"#698":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":415444000},"#699":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":415277000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698","weight":4},{"ref":"#699","weight":-3}],"rule":"unaverage-quarter","value":415945000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":415444000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":414282000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":420116000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":445510000},"#700":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":431782000},"#701":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":426997000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#700","weight":4},{"ref":"#701","weight":-3}],"rule":"unaverage-quarter","value":446137000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":431782000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":446885000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":446903000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":447635000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250","weight":4},{"ref":"#253","weight":-3}],"rule":"unaverage-quarter","value":448249000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":447400000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":448000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":448200000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":448200000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258","weight":4},{"ref":"#261","weight":-3}],"rule":"unaverage-quarter","value":448700000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":448400000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":449000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":449000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":458200000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266","weight":4},{"ref":"#269","weight":-3}],"rule":"unaverage-quarter","value":585300000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":485400000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":585700000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":585800000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":586700000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":587700000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":586500000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":612500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":628100000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":631500000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":631300000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":625900000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":631600000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":632000000},"#702":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":65,"unit":"shares","end":"2009-06-30","value":105371561},"sharesOutstanding@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#702"}],"scale":2,"rule":"split-restated","value":210743122},"#703":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":66,"unit":"shares","end":"2009-09-30","value":105465408},"sharesOutstanding@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#703"}],"scale":2,"rule":"split-restated","value":210930816},"#704":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":67,"unit":"shares","end":"2009-12-31","value":105906776},"sharesOutstanding@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#704"}],"scale":2,"rule":"split-restated","value":211813552},"sharesOutstanding@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#704"}],"scale":2,"rule":"split-restated","value":211813552},"#705":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2010-03-31","value":106283759},"sharesOutstanding@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#705"}],"scale":2,"rule":"split-restated","value":212567518},"#706":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2010-06-30","value":106415009},"sharesOutstanding@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#706"}],"scale":2,"rule":"split-restated","value":212830018},"#707":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2010-09-30","value":106466921},"sharesOutstanding@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#707"}],"scale":2,"rule":"split-restated","value":212933842},"#708":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2010-12-31","value":106815582},"sharesOutstanding@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#708"}],"scale":2,"rule":"split-restated","value":213631164},"sharesOutstanding@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#708"}],"scale":2,"rule":"split-restated","value":213631164},"#709":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2011-03-31","value":107105747},"sharesOutstanding@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#709"}],"scale":2,"rule":"split-restated","value":214211494},"#710":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2011-06-30","value":103526104},"sharesOutstanding@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#710"}],"scale":2,"rule":"split-restated","value":207052208},"#711":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2011-09-30","value":102982759},"sharesOutstanding@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#711"}],"scale":2,"rule":"split-restated","value":205965518},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2011-12-31","value":206509960},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2011-12-31","value":206509960},"#712":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2012-03-31","value":103922403},"sharesOutstanding@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#712"}],"scale":2,"rule":"split-restated","value":207844806},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-06-30","value":205041894},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2012-09-30","value":204598717},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2012-12-31","value":204935043},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2012-12-31","value":204935043},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-03-31","value":206088765},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-06-30","value":206190506},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2013-09-30","value":206273200},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-31","value":206618877},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2013-12-31","value":206618877},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2014-03-31","value":207865891},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2014-06-30","value":207999517},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2014-09-30","value":208193467},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2014-12-31","value":208322247},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2014-12-31","value":208322247},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2015-03-31","value":208760251},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2015-06-30","value":208976736},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2015-09-30","value":209273336},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2015-12-31","value":209731028},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2015-12-31","value":209731028},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2016-03-31","value":210098753},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2016-06-30","value":210418903},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2016-09-30","value":210517586},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":210681661},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":210681661},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2017-03-31","value":210906018},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2017-06-30","value":380004718},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2017-09-30","value":381285028},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-12-31","value":388703543},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-12-31","value":388703543},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2018-03-31","value":411073529},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2018-06-30","value":411173760},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2018-09-30","value":411358838},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":411532606},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":411532606},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2019-03-31","value":412752687},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2019-06-30","value":412964601},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2019-09-30","value":413076116},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":413239050},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":413239050},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2020-03-31","value":413882720},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2020-06-30","value":444196627},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2020-09-30","value":444392615},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-12-31","value":444872383},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-12-31","value":444872383},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2021-03-31","value":445534180},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2021-06-30","value":445817509},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2021-09-30","value":445933921},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2021-12-31","value":446138177},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2021-12-31","value":446138177},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2022-03-31","value":446599266},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2022-06-30","value":446856499},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2022-09-30","value":446947691},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":447157771},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":447157771},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2023-03-31","value":447441008},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2023-06-30","value":447671698},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-09-30","value":582536892},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":583093100},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":583093100},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-03-31","value":583644277},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-06-30","value":584060910},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-09-30","value":584172823},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2024-12-31","value":583110633},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2024-12-31","value":583110633},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-03-31","value":624626545},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-06-30","value":629749279},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2025-09-30","value":629838019},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2025-12-31","value":629707691},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2025-12-31","value":629707691},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2026-03-31","value":630030737},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2026-06-30","value":630362380},"#713":{"kind":"filed","concept":"TaxesOther","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":167000000},"#714":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2000000},"#715":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":900000000},"#716":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":0},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#53"},{"ref":"#714","weight":-1},{"ref":"#715"},{"ref":"#677"},{"ref":"#716"}],"rule":"component-sum","value":13944000000},"#717":{"kind":"filed","concept":"TaxesOther","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":48000000},"#718":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4773000000},"#719":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2000000},"#720":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":238000000},"#721":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":157000000},"#722":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":0},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718"},{"ref":"#719","weight":-1},{"ref":"#720"},{"ref":"#721"},{"ref":"#722"}],"rule":"component-sum","value":5214000000},"#723":{"kind":"filed","concept":"TaxesOther","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":191000000},"#724":{"kind":"filed","concept":"TaxesOther","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":144000000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":47000000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":3893000000},"#727":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":105000000},"#728":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9000000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":96000000},"#730":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":958000000},"#731":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":683000000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":275000000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":157000000},"#734":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#735":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726"},{"ref":"#729","weight":-1},{"ref":"#732"},{"ref":"#733"},{"ref":"#736"}],"rule":"component-sum","value":4276000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#55"},{"ref":"#727","weight":-1},{"ref":"#730"},{"ref":"#679"},{"ref":"#734"}],"rule":"component-sum","value":19580000000},"#737":{"kind":"filed","concept":"TaxesOther","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":44000000},"#738":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2799000000},"#739":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1000000},"#740":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":308000000},"#741":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":177000000},"#742":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":123000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738"},{"ref":"#739","weight":-1},{"ref":"#740"},{"ref":"#741"},{"ref":"#742"}],"rule":"component-sum","value":3450000000},"#743":{"kind":"filed","concept":"TaxesOther","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":216000000},"#744":{"kind":"filed","concept":"TaxesOther","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":148000000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":68000000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":3301000000},"#747":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":786000000},"#748":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":782000000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#750":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1319000000},"#751":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":833000000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":486000000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"#754":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":158000000},"#755":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":133000000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746"},{"ref":"#749","weight":-1},{"ref":"#752"},{"ref":"#753"},{"ref":"#756"}],"rule":"component-sum","value":4136000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#57"},{"ref":"#747","weight":-1},{"ref":"#750"},{"ref":"#681"},{"ref":"#754"}],"rule":"component-sum","value":13605000000},"#757":{"kind":"filed","concept":"TaxesOther","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":86000000},"#758":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2897000000},"#759":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6000000},"#760":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":483000000},"#761":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":254000000},"#762":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#758"},{"ref":"#759","weight":-1},{"ref":"#760"},{"ref":"#761"},{"ref":"#762"}],"rule":"component-sum","value":3717000000},"#763":{"kind":"filed","concept":"TaxesOther","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":83000000},"#764":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2891000000},"#765":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":61000000},"#766":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":486000000},"#767":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":262000000},"#768":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764"},{"ref":"#765","weight":-1},{"ref":"#766"},{"ref":"#767"},{"ref":"#768"}],"rule":"component-sum","value":3665000000},"#769":{"kind":"filed","concept":"TaxesOther","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":70000000},"#770":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3027000000},"#771":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-2000000},"#772":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":512000000},"#773":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":274000000},"#774":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":9,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":10000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#770"},{"ref":"#771","weight":-1},{"ref":"#772"},{"ref":"#773"},{"ref":"#774"}],"rule":"component-sum","value":3895000000},"#775":{"kind":"filed","concept":"TaxesOther","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":334000000},"#776":{"kind":"filed","concept":"TaxesOther","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":239000000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":95000000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":4496000000},"#779":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":305000000},"#780":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":65000000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":240000000},"#782":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2162000000},"#783":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1481000000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":681000000},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":344000000},"#786":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":73000000},"#787":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17000000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#778"},{"ref":"#781","weight":-1},{"ref":"#784"},{"ref":"#785"},{"ref":"#788"}],"rule":"component-sum","value":5432000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#59"},{"ref":"#779","weight":-1},{"ref":"#782"},{"ref":"#683"},{"ref":"#786"}],"rule":"component-sum","value":16709000000},"#789":{"kind":"filed","concept":"TaxesOther","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":97000000},"#790":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5655000000},"#791":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6000000},"#792":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":655000000},"#793":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":380000000},"#794":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#790"},{"ref":"#791","weight":-1},{"ref":"#792"},{"ref":"#793"},{"ref":"#794"}],"rule":"component-sum","value":6823000000},"#795":{"kind":"filed","concept":"TaxesOther","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":88000000},"#796":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5360000000},"#797":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"#798":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":618000000},"#799":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":368000000},"#800":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":11,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":22000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796"},{"ref":"#797","weight":-1},{"ref":"#798"},{"ref":"#799"},{"ref":"#800"}],"rule":"component-sum","value":6456000000},"#801":{"kind":"filed","concept":"TaxesOther","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":99000000},"#802":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5962000000},"#803":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12000000},"#804":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":639000000},"#805":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":378000000},"#806":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":9,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":10000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802"},{"ref":"#803","weight":-1},{"ref":"#804"},{"ref":"#805"},{"ref":"#806"}],"rule":"component-sum","value":7076000000},"#807":{"kind":"filed","concept":"TaxesOther","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":378000000},"#808":{"kind":"filed","concept":"TaxesOther","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":284000000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":94000000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":6396000000},"#811":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43000000},"#812":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":18000000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"#814":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2585000000},"#815":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1912000000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":673000000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":388000000},"#818":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":81000000},"#819":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":74000000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810"},{"ref":"#813","weight":-1},{"ref":"#816"},{"ref":"#817"},{"ref":"#820"}],"rule":"component-sum","value":7533000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#61"},{"ref":"#811","weight":-1},{"ref":"#814"},{"ref":"#685"},{"ref":"#818"}],"rule":"component-sum","value":27888000000},"#821":{"kind":"filed","concept":"TaxesOther","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":112000000},"#822":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7053000000},"#823":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-6000000},"#824":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":634000000},"#825":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":378000000},"#826":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822"},{"ref":"#823","weight":-1},{"ref":"#824"},{"ref":"#825"},{"ref":"#826"}],"rule":"component-sum","value":8190000000},"#827":{"kind":"filed","concept":"TaxesOther","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":108000000},"#828":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9242000000},"#829":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":0},"#830":{"kind":"filed","concept":"OtherCostAndExpenseOperating","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":715000000},"#831":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":387000000},"#832":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":11,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828"},{"ref":"#829","weight":-1},{"ref":"#830"},{"ref":"#831"},{"ref":"#832"}],"rule":"component-sum","value":10456000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1849000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-697000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":25.89480048367594},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.69528415961306},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":9.068923821039904},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.7455755303852675},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":13497059000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":2717000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":289000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-327000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":19.293202570172472},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.836320595197837},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.304700710179237},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.6681719928150276},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":13754722000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":731000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":724000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-316000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":22.635135135135133},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.023847376788554},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.638314785373609},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.8351360209767289},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":13401000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":794000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":1704000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-1202000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":19.99821324876044},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.538526823602982},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.691964086300085},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.8351360209767289},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":13401000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":2926000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":932000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":3024000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-289000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":25.967706259677065},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":33.11214333112144},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.202831232028313},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1773602199816682},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":12548000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":1545000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":467000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":2995000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-305000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":33.4941050375134},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":19.7481243301179},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.540192926045016},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.2280817402768622},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":12636000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":793000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":522000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-398000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":33.18214370971592},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":17.641441871568393},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.837908808784913},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.9666464523953912},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":21666000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":810000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":905000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-603000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":36.94364851957975},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.99331423113658},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.14231136580707},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.9003476245654692},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":21329000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":1215000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":2826000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1595000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.51682977880862},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":23.035582960909657},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.042145160377892},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.9003476245654692},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":21329000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":4363000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":84000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-512000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":39.40598201213135},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":22.25475841874085},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.365404727044552},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.7033857892226991},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":21936000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":1147000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":951000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-479000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":40.92766653044544},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":25.11238250919493},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.937883122190438},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.6220155818044735},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":21837000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":1321000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":783000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-468000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":39.73720883933904},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.45669918375473},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.79653593470038},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.808546527973011},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":27558000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":1237000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":1049000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-562000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":35.77142857142857},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":22.400000000000002},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.185714285714287},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.8980716253443526},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":31344000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":1776000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":2867000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-2021000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.653332104341416},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":22.992902571665592},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.987464282422343},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.8980716253443526},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":31344000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":5481000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":275000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-629000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":29.690414024617677},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.16846947656347},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":7.9074972025363675},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.6656962639495391},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":31899000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":1330000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":776000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-749000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":32.04006593127932},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":18.143780905287183},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.663116520857105},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.5862172735479988},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":32370000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":1551000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":820000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-804000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":30.94741718786194},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.044938614778783},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.875608061153578},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.9040976460331299},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":32528000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":1687000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":576000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-970000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":29.442912300055156},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.900165471594043},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.777716492002206},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.7051060487038492},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":32738000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":1705000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":2447000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-3152000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.49748728775759},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.071575128609236},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.08950608106099},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.7051060487038492},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":32738000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":6273000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":70000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-864000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":26.668746101060513},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.847161572052403},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.047411104179664},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.7096402509281782},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":33480000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":1460000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":1440000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-613000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":23.296539131878163},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.221014192049132},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.017262843389492},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.7370905052748473},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":32861000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":1700000000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":453102000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":3432271000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-194679000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":16.74937509971813},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.730761048768814},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.4603520714779554},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.2146835658623734},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":4518128000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":361954000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-101275000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":3228579000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-329093000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.061347573936121},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.276681535463037},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.6007324667513159},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":0.8903914184840829},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":4518685000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":245731000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-184518000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":3280018000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-338538000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.091238947355595},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.0647672849375756},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.7091205513522427},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":0.7766967754245886},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":4747694000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":269028000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-147210000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":3942846000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-473757000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":17.170686486023097},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.148853719580539},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.824857646835438},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.7143213166264912},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":4837258000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":169703000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-74101000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":10402890000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-1430267000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.94904357362536},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.142008323200855},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.184061414732225},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.7143213166264912},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":4837258000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":1046416000},"freeCashFlow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q1"},{"ref":"capex@2009Q1","weight":-1}],"value":547831000},"totalCosts@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q1"},{"ref":"operatingIncome@2009Q1","weight":-1}],"value":2496824000},"capexOutflow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q1","weight":-1}],"value":-243027000},"grossMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":19.76506070089651},"operatingMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":10.502550875018416},"netMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":4.383246703110982},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":120421000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":2072823000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-164573000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":19.411957208275894},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":6.949278312751642},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":1.8710044365596215},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":0.7361031381063035},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":4567452000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":-12072000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":2190958000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-207157000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":19.108010365639124},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":7.348727299791605},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":2.0316009905545482},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":0.7022081248314874},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":4556241000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":5269000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":3162274000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-176488000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":16.423240933495308},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":7.6320780426707495},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":2.729466348362802},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":0.7752417553981656},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":4571502000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":661449000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":9922879000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-791245000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":18.489697108568002},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":8.170407004491034},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.8267442352235888},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":0.7752417553981656},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":4571502000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":987485000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":490444000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":3442871000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-68273000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":16.27158647300158},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.923647751192199},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.088113786481837},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":0.7893375895933246},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":4429120000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-79021000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":2561976000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-111431000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.622024607680768},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.520732560316038},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":1.522390902433658},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":0.653167956133103},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":4237559000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":192783000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-7681000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":2690945000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-176585000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":15.619443549678943},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.4945728563242895},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":1.9214003236444999},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":0.7658148567872739},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":4284791000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":221173000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-152448000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":3040347000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-226459000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.524412737610707},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":7.307906891663237},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.532705294126614},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":0.7551283845338832},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":4303588000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":271503000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":251294000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":11736139000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-582748000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":16.264721139420942},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":7.434872930707667},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.6393052776088823},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":0.7551283845338832},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":4303588000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":1046010000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":77648000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":2268762000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-348437000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.251921235880747},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":12.561144247237813},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.735258705877094},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.0034426492401136},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":4809054000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":369104000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-205735000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1891153000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-432260000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":18.910311909476235},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.014279852740783},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.8699454930097046},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":0.800876244141275},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":5121965000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":260885000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-347962000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":2305073000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-458211000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.493889683852267},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.53352961907954},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.5596294485134536},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.2119282706459273},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":5549779000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":278936000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-406109000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":2765654000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-627245000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":13.7152250911197},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.163021021397913},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.824884207941859},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.983081448749398},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":6764847000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":187219000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-882158000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":9230642000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-1866153000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":16.140833362054515},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.362408400292965},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.540992884903862},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.983081448749398},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":6764847000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":1096144000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-29567000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":2343225000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-501065000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.738428605753478},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":6.939361505666304},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.468745470034214},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":0.8342499545362159},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":6386563000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":213793000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-242485000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":2540595000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-559268000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.906478332846993},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.248115554297172},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.03318906862589311},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":0.713381146558471},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":7326156000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":262820000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-304222000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":2903989000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-537487000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":13.530157897875888},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.380028136931364},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.988785413957666},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.0992916836721072},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":7553302000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":268972000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-385544000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":3203452000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-658765000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":12.801027609616186},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":7.134448200480119},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.630394204012745},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":0.880744818391916},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":8183204000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":280231000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-961818000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":10991261000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-2256585000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":13.895576260506024},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.417680048794298},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.245078474940656},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":0.880744818391916},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":8183204000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":1025816000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":60858000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":2869179000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-429525000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.142245303632667},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.297802039391824},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.956251959980982},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":0.8755648286959409},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":7124452000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":314622000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-346752000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":2815567000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-392676000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.155822102056746},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.194478952890917},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.0082285526472816},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1126227668864734},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":6849078000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":279824000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-47953000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":2828753000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-382185000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.208847665733483},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.339053152978467},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.0658655286853658},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":0.9612133334006772},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":7054204000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":238362000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-159693000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":2538021000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-574764000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":19.808117920336564},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":10.782847669827557},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.323434459330251},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.5464278772501457},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":8043276000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":343228000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-493540000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":11051520000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-1779150000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.27369644064157},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.377305999602626},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.575683937085832},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.5464278772501457},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":8043276000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":1176036000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-304577000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1608843000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-343847000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":25.560320521839515},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":10.882531825629561},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.3678501040820783},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":0.5186717254151103},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":8586480000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":230015000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":9049000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1855308000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-285601000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":24.6685231375925},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":12.816604105538772},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.595071924934165},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":0.48485169353347435},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":8596341000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":301626000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":60289000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1614011000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-300868000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":28.338720532337412},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.004902719719254},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.326452674272992},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.485913808552642},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":8683307000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":309919000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":69755000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1688885000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-257996000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":30.95009482614861},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":12.533883128196043},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.3214031576952119},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.595269632648178},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":8882953000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":97103000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-165484000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":6767047000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-1188312000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":27.336051626093656},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":12.831799130410811},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.15561637807885},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.595269632648178},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":8882953000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":938663000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":34256000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1463025000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-196411000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":32.613940361541175},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":17.550926789517256},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.702616403083982},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.5616568241841696},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":9088449000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":344224000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":164096000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1818822000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-136843000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":28.43268870773584},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.773626626968564},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.027164523615732},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.5854394561192751},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":9176380000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":351520000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":232148000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":2028550000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-158274000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":25.71407608527393},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.968192977924915},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.907872532716515},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.5846763656486607},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":9236884000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":368044000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":298086000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":2314759000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-133106000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":23.846310041850305},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.797400300852038},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.4095434063638534},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.5039953100450135},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":9192048000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":363819000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":728586000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":7625156000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-624634000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":27.18112251475014},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.52513828708967},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.9462123584817466},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.5039953100450135},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":9192048000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":1427607000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":156353000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":2432474000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-112737000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":22.03104366399465},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":11.533886066065344},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.177213067593925},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.5045608047514362},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":9310397000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":357588000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":291306000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2406322000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-82495000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":23.28698071592195},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.719615580466746},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.630190639569267},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.5061357746618708},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":9272345000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":338308000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":157906000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":2551744000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-135199000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":23.291973550475063},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.20156029901258},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.702722919274448},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.5541118829074672},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":9445224000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":390192000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":197454000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":3391596000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-181962000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.94420010980555},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":10.562903760866504},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.6625098426806058},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.6615059600687577},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":9101759000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":440371000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":803019000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":10782136000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-512393000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":21.651734319968106},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.432410318232265},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.1858383672554753},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.6615059600687577},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":9101759000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":1526459000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":230854000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":2682378000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-264467000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":23.66321016531827},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.529612578926958},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.52680317090775},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.6293744313300221},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":8006927000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":457545000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":156764000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2512163000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-350885000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":26.505769745879874},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":15.14479337983178},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.493168281749647},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.5574035187849838},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":8164601000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":483206000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-180823000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":2898356000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-694303000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":24.54779029373374},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.60076785046068},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.230087009302009},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":0.7378595922138792},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":8868894000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":538809000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-161551000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2664835000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-831820000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":26.097522874358404},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":15.043357668887685},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.337456562629514},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.6633504645149295},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":9369009000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":507995000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":45244000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":10757732000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-2141475000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":25.17619832169689},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.575045127543476},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.145438536809877},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.6633504645149295},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":9369009000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":1987555000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-536099000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":2311216000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-889705000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":29.625663409303304},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.861477763333117},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":12.12996743116263},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.7946994352148261},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":10284177000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":530562000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-216114000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":1981429000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-830459000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":33.845599829099825},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":19.37462742744372},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.693936095541336},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.8064877260093256},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":10788340000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":528391000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-660280000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1781077000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-1019174000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":37.499536060882946},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":21.303686592778103},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":13.659914069638587},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.255516376203457},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":11813793000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":536097000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-489077000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":2176292000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-1109011000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":32.74752347006277},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":18.295273400044902},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":12.023212141735677},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.7277807531364184},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":12686449000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":547714000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-1901570000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":8250014000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-3848349000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":33.21728741199526},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.833961819757196},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.579012544509657},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.7277807531364184},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":12686449000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":2142764000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-526958000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":2220141000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-949679000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":40.23752826826018},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.9064957092150783},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-6.639156594928937},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.3636548554506538},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":13622670000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-56636000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-280585000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1304999000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-594282000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":43.370772714874015},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":21.420111288476328},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.08807457447904},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.7122422241108726},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":13338150000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":396429000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-13332000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1623831000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-380042000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":41.788393681724024},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":25.315831012241386},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.364217040800934},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.573252831899333},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":13809860000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":595242000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":524562000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2031914000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-271378000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":36.703471633022474},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":20.954945134886056},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.982873883956792},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.3906356564701718},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":13711575000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":580167000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-296313000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":7180885000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-2195381000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":40.17792986899692},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":15.936764610508575},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.173866064670141},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.3906356564701718},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":13711575000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":1515202000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":356583000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":2529958000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-176734000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":33.59238909449118},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.807129605196643},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.088100244187288},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.9754096039266507},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":13780111000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":693831000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":397278000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":2777452000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-147388000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":30.156266044726355},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.044216462612173},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.095681158017612},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.9336098164161796},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":13799311000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":637165000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":246972000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":3868316000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-166207000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":23.963978462030237},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.722954912453776},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.642038722051067},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.9514750951703076},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":13952237000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":697966000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":848167000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":4768583000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-206671000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.31378707205676},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.026733371570952},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.004291677635845},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.7455755303852675},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":13497059000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":688038000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":206000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":4783000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-257000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.816345270890725},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":12.157943067033976},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.180899908172636},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.7584347304237213},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":13709689000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":685000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":485000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":5307000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-302000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":18.645763842561706},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.49099399599733},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.9046030687124755},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.8280813377793185},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":13632732000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":716000000},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.178960096735187},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.8867095028745355},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":14.3879173290938},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.611560280519944},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":20.61490820614908},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.513397642015006},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.461207925519217},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.28748806112703},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.98687560106353},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.7569546120058566},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.431957498978342},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.58829384829783},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.985714285714286},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.21319937321412},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.4191222180778316},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.838975529352098},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.497336113041465},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.354109211252068},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.276457819144191},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.727802037845706},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.951199269648933},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.048662447481785},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-2.939940164851466},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-5.2280881599179905},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-3.616031983988355},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-0.6543151990689601},"fcfMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":19.636737331741358},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.405797290120833},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-0.510500960783783},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":0.15390398833028632},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.121267069495296},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":12.974012242199692},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-2.8832530797912495},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-0.2669007303718854},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-4.647734028444688},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.9820028581589524},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.9925802140067925},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-9.680590166155978},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-13.656354469765533},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-13.925874565661905},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-8.662092683305707},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-1.1742465611974797},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-8.757183140097595},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-9.702871835990585},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-11.176617069022447},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-8.10164928399287},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.9238793966799186},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-11.306336533326029},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-1.5368837025202353},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-5.613568487834509},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-4.0470382713831325},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-16.8712118610363},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":0.4252245715800178},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.174866478562318},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.612560347443837},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-2.1316450961110656},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.9305038887908934},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.689211459406675},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":9.845511294550633},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":11.229624394556936},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.16714931418616},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.686367998964218},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":10.687100755308956},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.433107874231944},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":5.206903298860438},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.596230774557419},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":7.441917141321766},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.295134754633378},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-5.327898075659494},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-5.150349092995824},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.35927337270062343},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-19.28442803812144},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-8.793790626939158},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-29.174259067137736},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-18.361461867858836},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-18.70819894637807},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-24.662559344625663},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-16.89529116430194},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.6131730093493706},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":20.40639124990226},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-3.468796599300277},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.161778695136507},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":11.722697555949251},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.4444989445953915},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.647420132235254},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.783287419651056},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.088725817211474},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":3339000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":888000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":951000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":3552000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":1707000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":963000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":987000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":1475000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":5132000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":1401000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":1583000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":1511000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":2120000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":6615000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":1710000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":1919000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":2065000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":2093000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":7787000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":1838000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":2087000000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":441311000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":324524000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":344981000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":115104000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":1225920000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":1276408000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":268293000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":298407000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":348127000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":1353234000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":452513000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":345471000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":360370000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":143124000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":1301478000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":269076000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":321703000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":330822000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":343558000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":1265159000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":382036000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":351951000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":312950000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":423783000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":1470720000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":315970000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":388613000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":398218000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":190482000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":1293283000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":438702000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":450767000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":466594000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":463129000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":1819192000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":457007000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":439157000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":492490000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":544140000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1932794000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":561782000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":589494000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":646192000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":618644000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":2416112000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":644720000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":643355000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":657527000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":673697000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":2619299000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":75717000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":536845000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":748487000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":732815000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":2093864000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":850951000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":794086000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":852508000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":841455000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":839000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":874000000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":19659450000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#833"}],"scale":100,"value":69.39894045865984},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":20088937000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#834"}],"scale":100,"value":68.57972126648613},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":20115000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#835"}],"scale":100,"value":67.71563509818543},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":20115000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#836"}],"scale":100,"value":67.71563509818543},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":20360000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#837"}],"scale":100,"value":64.97053045186641},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":19960000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#838"}],"scale":100,"value":63.8376753507014},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":38249000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#839"}],"scale":100,"value":57.38712123192763},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":38151000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#840"}],"scale":100,"value":56.792744620062386},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":38151000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#841"}],"scale":100,"value":56.792744620062386},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":38446000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#842"}],"scale":100,"value":57.22571919055298},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":38582000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#843"}],"scale":100,"value":56.69223990461874},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":45024000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#844"}],"scale":100,"value":62.4933368869936},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":54210000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#845"}],"scale":100,"value":59.17173953145176},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":54210000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#846"}],"scale":100,"value":59.17173953145176},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":54160000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#847"}],"scale":100,"value":59.15805022156573},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":54371000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#848"}],"scale":100,"value":59.71381802799286},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":55884000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#849"}],"scale":100,"value":60.351800157469036},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":55385000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#850"}],"scale":100,"value":59.25069964791911},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":55385000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#851"}],"scale":100,"value":59.25069964791911},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":56099000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#852"}],"scale":100,"value":59.98680903402913},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":56059000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#853"}],"scale":100,"value":58.9057956795519},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":9351718000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#854"}],"scale":100,"value":57.686726652792565},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":8688568000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#855"}],"scale":100,"value":57.44173263073961},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":8579366000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#856"}],"scale":100,"value":57.082376483297246},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":8693674000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#857"}],"scale":100,"value":56.29313912621983},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":8693674000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#858"}],"scale":100,"value":56.29313912621983},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":8027356000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#859"}],"scale":100,"value":57.484556558847025},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":8008196000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#860"}],"scale":100,"value":57.546306309186235},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":8047881000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#861"}],"scale":100,"value":57.18796040846031},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":8047881000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#862"}],"scale":100,"value":57.18796040846031},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":8476194000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#863"}],"scale":100,"value":54.22897352278628},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":8211384000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#864"}],"scale":100,"value":52.86331756010924},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":8230669000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#865"}],"scale":100,"value":52.67219469037086},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":8250619000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#866"}],"scale":100,"value":52.47822011899955},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":8250619000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#867"}],"scale":100,"value":52.47822011899955},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":9969701000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#868"}],"scale":100,"value":56.072353624246105},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":9442873000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#869"}],"scale":100,"value":55.45859824652942},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":10704163000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#870"}],"scale":100,"value":60.99126106356938},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":11574319000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#871"}],"scale":100,"value":63.43240582880081},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":11574319000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#872"}],"scale":100,"value":63.43240582880081},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":10728231000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#873"}],"scale":100,"value":60.812430306543554},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":11530400000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#874"}],"scale":100,"value":63.79695413862485},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":13020790000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#875"}],"scale":100,"value":63.975718831192275},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":13173949000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#876"}],"scale":100,"value":63.22150632281938},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":13173949000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#877"}],"scale":100,"value":63.22150632281938},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":10462386000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#878"}],"scale":100,"value":70.10522265188838},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":11000969000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#879"}],"scale":100,"value":65.51821025947805},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":10965002000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#880"}],"scale":100,"value":65.7145981368722},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":12221971000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#881"}],"scale":100,"value":67.22391993893619},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":12221971000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#882"}],"scale":100,"value":67.22391993893619},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":12719179000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#883"}],"scale":100,"value":69.39041427123558},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":12821893000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#884"}],"scale":100,"value":68.80835770505962},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":12758983000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#885"}],"scale":100,"value":68.35715667933722},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":12746908000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#886"}],"scale":100,"value":70.45294435325022},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":12746908000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#887"}],"scale":100,"value":70.45294435325022},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":12871175000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#888"}],"scale":100,"value":71.67696810897219},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":12849411000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#889"}],"scale":100,"value":72.82227955818364},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":12914508000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#890"}],"scale":100,"value":73.36163328870136},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":12869838000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#891"}],"scale":100,"value":73.356968440473},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":12869838000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#892"}],"scale":100,"value":73.356968440473},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":13090718000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#893"}],"scale":100,"value":73.4963888153423},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":15169947000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#894"}],"scale":100,"value":63.314103866018776},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":14973283000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#895"}],"scale":100,"value":63.15849369840936},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":14824304000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#896"}],"scale":100,"value":61.64843894188894},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":14824304000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#897"}],"scale":100,"value":61.64843894188894},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":14893653000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#898"}],"scale":100,"value":53.87799084616782},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":15018379000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#899"}],"scale":100,"value":54.46590474244923},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":15606116000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#900"}],"scale":100,"value":57.37082820606998},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":15960527000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#901"}],"scale":100,"value":58.77615444652924},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":15960527000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#902"}],"scale":100,"value":58.77615444652924},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":16753997000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#903"}],"scale":100,"value":61.549438023654886},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":17409873000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#904"}],"scale":100,"value":63.537149294541095},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":18706008000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#905"}],"scale":100,"value":66.75449941002913},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":18933358000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#906"}],"scale":100,"value":67.11649882709659},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":18933358000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#907"}],"scale":100,"value":67.11649882709659},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":19714941000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#908"}],"scale":100,"value":71.79478751673668},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":20524534000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#909"}],"scale":100,"value":69.59418420900568},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":20403101000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#910"}],"scale":100,"value":69.87657905531125},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":20278469000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#911"}],"scale":100,"value":70.20288859084974},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":20278469000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#912"}],"scale":100,"value":70.20288859084974},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":20279489000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#913"}],"scale":100,"value":69.93531247261704},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":20084074000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#914"}],"scale":100,"value":70.57177741926265},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":20017449000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#915"}],"scale":100,"value":70.82108214688095},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":19659450000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#916"}],"scale":100,"value":69.39894045865984},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":19718299000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#917"}],"scale":100,"value":69.60184040215638},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":19883506000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#918"}],"scale":100,"value":69.24586639800849},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":23350377000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#919"}],"scale":100,"value":6.423879151929753},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":1616667000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":24155665500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":6.692703208694457},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":1722000000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":24000500000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":7.174850523947418},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":24000500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#924"}],"scale":100,"value":7.174850523947418},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":2380000000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":24228500000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":9.823142167282333},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":2434000000},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":24282500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#928"}],"scale":100,"value":10.023679604653557},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":2456000000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":34189000000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":7.18359706338296},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":2659000000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":34322500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":7.74710466894894},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":34322500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#933"}],"scale":100,"value":7.74710466894894},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":2249000000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":34427000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":6.532663316582915},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":2561000000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":34286500000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":7.4694121593046825},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":2800000000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":47494500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":5.895419469622799},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":3035000000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":54167500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":5.6029907232196425},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":54167500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#942"}],"scale":100,"value":5.6029907232196425},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":3032000000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":54326500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":5.581070011872659},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":3093000000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":54529500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":5.672159106538663},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":3339000000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":58833000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":5.675386262811688},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":3393000000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":65355000000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":5.1916456277254985},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":65355000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#951"}],"scale":100,"value":5.1916456277254985},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":3531000000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":66233000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":5.3311793214862675},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":3656000000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":66536500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":5.494728457312903},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":310223000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":12684394000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":2.4457061172965773},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":323641000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":12578122000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":2.573047073323029},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":328667000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":12550438500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":2.61876905735206},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":360594000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":13103357000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":2.751920748247949},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":13103357000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#964"}],"scale":100,"value":2.751920748247949},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"},{"ref":"netIncome@2008Q4"},{"ref":"netIncome@2008Q3"}],"rule":"trailing-year","value":290171000},"returnOnAssets@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"totalAssets@2009Q2"}],"scale":100,"value":2.452068550193375},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"},{"ref":"netIncome@2008Q4"}],"rule":"trailing-year","value":280180000},"returnOnAssets@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"totalAssets@2009Q3"}],"scale":100,"value":2.3291134189619327},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"}],"rule":"trailing-year","value":305451000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2008Q4","weight":0.5},{"ref":"totalAssets@2009Q4","weight":0.5}],"rule":"average-balance","value":12976872500},"returnOnAssets@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":2.353810596505437},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2008","weight":0.5},{"ref":"totalAssets@FY2009","weight":0.5}],"rule":"average-balance","value":12976872500},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#969"}],"scale":100,"value":2.353810596505437},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":337705000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"totalAssets@2010Q1"}],"scale":100,"value":2.7390683833944673},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":337750000},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":11976817000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#972"}],"scale":100,"value":2.8200313989935726},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":345003000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":11979611500},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":2.8799181008499315},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":334632000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":12663429000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":2.6425070176490113},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":12663429000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#977"}],"scale":100,"value":2.6425070176490113},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":353329000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":13645836000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":2.5892807153772037},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":359180000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":13426762000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#981"}],"scale":100,"value":2.6751051370389973},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":364078000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":14267715500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#983"}],"scale":100,"value":2.551761001962788},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":360619000},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":14804256000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#985"}],"scale":100,"value":2.4359143748932737},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":14804256000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#986"}],"scale":100,"value":2.4359143748932737},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":350275000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":14849147500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":2.358889626492026},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":290201000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":14829732500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":1.9568862755953285},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":287338000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":16487325000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":1.7427811970710834},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":266533000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":16796569000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#994"}],"scale":100,"value":1.586830024631816},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":16796569000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#995"}],"scale":100,"value":1.586830024631816},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":247527000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":14549676500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":1.7012543199843653},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":308198000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":15113406000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":2.039235894278232},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":310300000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":15961269500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":1.9440809517062538},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":314107000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":16476969000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":1.9063396914808783},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":16476969000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1004"}],"scale":100,"value":1.9063396914808783},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":281392000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":14569089000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":1.9314316770252415},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":296307000},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":15017859000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1008"}],"scale":100,"value":1.9730309093992693},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":314006000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":14910247000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":2.1059745019649907},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":244977000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":15353942000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":1.5955316230841565},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":15353942000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1013"}],"scale":100,"value":1.5955316230841565},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":267623000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":15493096500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":1.7273693480189711},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":277062000},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":15737040000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1017"}],"scale":100,"value":1.7605725091885132},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":287049000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":15745166500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":1.8230928202632852},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":352039000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":15792431000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":2.2291628185679584},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":15792431000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1022"}],"scale":100,"value":2.2291628185679584},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":355954000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":15784353500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":2.255106615548112},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":341703000},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":16247911500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1026"}],"scale":100,"value":2.1030579837907166},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":415301000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":16373438000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":2.536431261412539},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":387841000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":16492344000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":2.3516426773538073},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":16492344000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1031"}],"scale":100,"value":2.3516426773538073},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":564988000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":16249952500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":3.4768593938966896},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":774343000},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":16793321500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1035"}],"scale":100,"value":4.611017540514544},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":921860000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":17338077500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":5.316967812607828},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":1151703000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":17538804000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":6.566599410085202},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":17538804000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1040"}],"scale":100,"value":6.566599410085202},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":1224403000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":17683336000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":6.924049851227167},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":1255318000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":18332657000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":6.847441699258323},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":1251214000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":19623610500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":6.376064180442229},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":1278577000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":20021896000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":6.3858937235514555},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":20021896000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1049"}],"scale":100,"value":6.3858937235514555},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":799512000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":20451882500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":3.9092342721996376},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":621870000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":21372030500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":2.9097375656468394},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":625031000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":22058391500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":2.8335293622837368},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":612809000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":22445437500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":2.730216330156184},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":22445437500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1058"}],"scale":100,"value":2.730216330156184},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":1140842000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":22574684500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":5.053634304390832},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":1348660000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":23214857500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":5.809469215996695},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1428362000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":23326603500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":6.123317524559459},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1500000000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":23350377000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":6.423879151929753},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":1504824000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":23586464500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":6.380032073056138},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":1576685000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":23982124000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":6.574417678767736},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":6029199000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1071"}],"scale":100,"value":24.878926703198882},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":6076437500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1072"}],"scale":100,"value":26.605506927373153},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":6255000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1073"}],"scale":100,"value":27.529976019184655},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":6255000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1074"}],"scale":100,"value":27.529976019184655},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":6563000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1075"}],"scale":100,"value":36.26390370257504},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":6666500000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1076"}],"scale":100,"value":36.51091277281932},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":11305500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1077"}],"scale":100,"value":21.72393967537924},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":11489000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1078"}],"scale":100,"value":23.143876751675517},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":11489000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1079"}],"scale":100,"value":23.143876751675517},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":11788500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1080"}],"scale":100,"value":19.077914917080204},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":11963500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1081"}],"scale":100,"value":21.406778952647638},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":16593000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1082"}],"scale":100,"value":16.874585668655456},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":19308500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1083"}],"scale":100,"value":15.718465960587306},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":19308500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1084"}],"scale":100,"value":15.718465960587306},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":19282500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1085"}],"scale":100,"value":15.724102165175676},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":19306500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1086"}],"scale":100,"value":16.020511226788905},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":19522000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1087"}],"scale":100,"value":17.10378035037394},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":22351000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1088"}],"scale":100,"value":15.180528835398862},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":22351000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1089"}],"scale":100,"value":15.180528835398862},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":22283500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1090"}],"scale":100,"value":15.845805192182558},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":22470500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1091"}],"scale":100,"value":16.270220956365012},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":3918329500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1092"}],"scale":100,"value":7.917225950497526},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":3784139000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1093"}],"scale":100,"value":8.552566383000201},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":3788727500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1094"}],"scale":100,"value":8.674865109723514},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":3860286500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1095"}],"scale":100,"value":9.341120147429471},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":3860286500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1096"}],"scale":100,"value":9.341120147429471},"returnOnEquity@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"equity@2009Q2"}],"scale":100,"value":8.502267595621978},"returnOnEquity@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"equity@2009Q3"}],"scale":100,"value":8.241133604429706},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2008Q4","weight":0.5},{"ref":"equity@2009Q4","weight":0.5}],"rule":"average-balance","value":3306500500},"returnOnEquity@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1097"}],"scale":100,"value":9.237893658264984},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":3306500500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1098"}],"scale":100,"value":9.237893658264984},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"equity@2010Q1"}],"scale":100,"value":8.704542507927924},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":3641720000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#1099"}],"scale":100,"value":9.274463714947883},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":3647585000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1100"}],"scale":100,"value":9.458395075097634},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":3683151500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1101"}],"scale":100,"value":9.085480192709966},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":3683151500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1102"}],"scale":100,"value":9.085480192709966},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":4168236500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1103"}],"scale":100,"value":8.476702317634809},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":3951846000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#1104"}],"scale":100,"value":9.088916926418692},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":3928809500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#1105"}],"scale":100,"value":9.266878427167313},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":4016091000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#1106"}],"scale":100,"value":8.979353306486331},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":4016091000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1107"}],"scale":100,"value":8.979353306486331},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":4291794000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1108"}],"scale":100,"value":8.161505421742051},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":4190172000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1109"}],"scale":100,"value":6.925753883134153},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":4433102500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1110"}],"scale":100,"value":6.4816457548635515},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":4538815000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#1111"}],"scale":100,"value":5.872303673976577},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":4538815000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1112"}],"scale":100,"value":5.872303673976577},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":3665920000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1113"}],"scale":100,"value":6.752111339036312},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":3983843500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1114"}],"scale":100,"value":7.73619746860036},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":4225020500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1115"}],"scale":100,"value":7.344343062950818},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":4425531500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1116"}],"scale":100,"value":7.097610761554855},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":4425531500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1117"}],"scale":100,"value":7.097610761554855},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":3510497500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1118"}],"scale":100,"value":8.015729964200231},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":3896345000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1119"}],"scale":100,"value":7.604742393191569},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":3898350000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1120"}],"scale":100,"value":8.0548437159311},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":3886109500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1121"}],"scale":100,"value":6.303913978749183},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":3886109500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1122"}],"scale":100,"value":6.303913978749183},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":3769397500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1123"}],"scale":100,"value":7.099887979444991},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":3745768000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1124"}],"scale":100,"value":7.396667385700343},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3738759500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1125"}],"scale":100,"value":7.677653510475868},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3597625500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1126"}],"scale":100,"value":9.78531534202212},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3597625500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1127"}],"scale":100,"value":9.78531534202212},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3557510000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1128"}],"scale":100,"value":10.005706238352106},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":4528704000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1129"}],"scale":100,"value":7.545271229914784},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":4478298500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1130"}],"scale":100,"value":9.273633724951564},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":4557133500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1131"}],"scale":100,"value":8.510635029673807},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":4557133500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1132"}],"scale":100,"value":8.510635029673807},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":5169382500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1133"}],"scale":100,"value":10.929506570659068},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":6201857000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1134"}],"scale":100,"value":12.485663568186109},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":6084570500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1135"}],"scale":100,"value":15.150781801279154},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":6132447500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1136"}],"scale":100,"value":18.78047875664651},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":6132447500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1137"}],"scale":100,"value":18.78047875664651},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":6655629000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1138"}],"scale":100,"value":18.396503170474197},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":6593309500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1139"}],"scale":100,"value":19.039270035784},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":6435832000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1140"}],"scale":100,"value":19.44137137203084},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":6402747000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1141"}],"scale":100,"value":19.96919447231009},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":6402747000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1142"}],"scale":100,"value":19.96919447231009},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":6001323500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1143"}],"scale":100,"value":13.32226133118803},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":6294394000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1144"}],"scale":100,"value":9.879743784707472},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":6182509000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1145"}],"scale":100,"value":10.109665833078447},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":6134174500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1146"}],"scale":100,"value":9.990080979926477},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":6134174500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1147"}],"scale":100,"value":9.990080979926477},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":5828803000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1148"}],"scale":100,"value":19.572491985061085},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":6075519000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1149"}],"scale":100,"value":22.198268164415254},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":5993493500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1150"}],"scale":100,"value":23.831877017969568},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":6029199000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1151"}],"scale":100,"value":24.878926703198882},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":6045482500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1152"}],"scale":100,"value":24.891710463143347},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":6012693000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1153"}],"scale":100,"value":26.22260940314099},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":7997758000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":93.62598249967631},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":1377825000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":30.37415884528265},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-388491000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-7.167081358496863},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":5847000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":35.35066505441353},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-924000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-16.96969696969697},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-2264000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-37.758505670446965},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-1725000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-29.168075752451806},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":203000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":4.0341812400635835},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-4710000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-21.038995845803367},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":260000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":5.750940057509402},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":1162000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":31.13612004287245},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":834000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":19.909286225829547},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":1765000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":33.71537726838587},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":4021000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":22.74707246704757},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":3262000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":68.22840409956076},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":2993000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":61.156518185533315},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":3611000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":71.8893091777822},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":2065000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":29.499999999999993},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":11931000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":54.98663471287677},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":1575000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":19.582245430809397},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":4162000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":52.770381640674536},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-19603000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-0.5185700344664035},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":704109000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":25.69094851696052},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":651510000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":22.638783341308045},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":790987000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":24.11508970899834},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-1353821000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-10.677839866592953},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"revenue@2008Q2","weight":-1}],"value":-1945239000},"revenueGrowth@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"revenue@2008Q2"}],"scale":100,"rule":"year-on-year","value":-46.61637828772839},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"revenue@2008Q3","weight":-1}],"value":-1874510000},"revenueGrowth@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"revenue@2008Q3"}],"scale":100,"rule":"year-on-year","value":-44.21800480557155},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"revenue@2008Q4","weight":-1}],"value":580318000},"revenueGrowth@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"revenue@2008Q4"}],"scale":100,"rule":"year-on-year","value":20.41041134337702},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-5351680000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1183"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-33.12209309486228},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"revenue@2009Q1","weight":-1}],"value":990376000},"revenueGrowth@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"revenue@2009Q1"}],"scale":100,"rule":"year-on-year","value":35.49954889675955},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":513062000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":23.03177327263497},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":513113000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":21.69853209829766},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-143513000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-4.191919354193274},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":1873038000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":17.33371103337269},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-1165916000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-31.003456895176306},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-1319566000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1190"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-38.30604871461259},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-981373000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-27.80598403279463},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-1154818000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-28.366679054992627},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-1140849000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-10.07374853973123},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-76729000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-2.9571616428050618},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":643752000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":30.290904710638642},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":587395000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":23.053305630407706},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":533340000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":18.28874991898757},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":1687758000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":16.57244645856033},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":645341000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":25.629568439467754},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":297898000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":10.758386469549851},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-15236000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-0.4859377536573728},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-604791000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-17.532415013049494},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":323212000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":2.722500793682281},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-1357990000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-42.92958989610837},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-938830000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-30.611872253317863},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-1221199000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-39.13917462169226},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-913866000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-32.1244474066075},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-4431885000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-36.34154923485195},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-30847000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-1.7086853973786176},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":6055000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":0.2845325208218563},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":458961000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":24.169249678505867},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":723559000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":37.472590530228864},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":1157728000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":14.91301403054357},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":975152000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":54.954890476477615},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":591665000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":27.724242505178974},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":548459000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":23.26041697149208},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":1137697000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":42.859812217998304},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":3252973000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":36.46448903220223},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":352466000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":12.81875872623437},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":234757000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":8.612495836042044},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":487524000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":16.77434982380057},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-655458000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-17.284564619934084},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":419289000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":3.444161352637254},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-322119000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-10.383978218464595},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-502954000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-16.988653041399015},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-1130662000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-33.31463306117759},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-473094000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-15.08253897408104},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-2428829000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-19.286835526104728},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-643286000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-23.140133771805182},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-796846000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-32.42407657955505},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-88964000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-3.9308456770594913},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-93029000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-3.4925961272049943},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-1622125000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-15.958937728242207},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":1058007000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":49.516584669991474},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1728235000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":104.06484140398584},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":2361911000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":108.63036871327493},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":2849914000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":110.86670424577827},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":2250321000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":70.43965919580653},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":2607036000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":76.92722613754528},"#1240":{"kind":"filed","concept":"NetIncomeLoss","filing":67,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":311909000},"#1241":{"kind":"filed","concept":"NetIncomeLoss","filing":66,"unit":"USD","start":"2008-01-01","end":"2008-09-30","value":243735000},"netIncome@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1240"},{"ref":"#1241","weight":-1}],"rule":"quarter-from-ytd","value":68174000},"netIncome@2008Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":66,"unit":"USD","start":"2008-06-30","end":"2008-09-30","value":58033000},"totalAssets@2008Q4":{"kind":"filed","concept":"Assets","filing":68,"unit":"USD","end":"2008-12-31","value":13126062000},"totalAssets@FY2008":{"kind":"filed","concept":"Assets","filing":68,"unit":"USD","end":"2008-12-31","value":13126062000},"equity@2008Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2008-12-31","value":3167539000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2008-12-31","value":3167539000},"revenue@2008Q2":{"kind":"filed","concept":"Revenues","filing":65,"unit":"USD","start":"2008-04-01","end":"2008-06-30","value":4172866000},"revenue@2008Q3":{"kind":"filed","concept":"Revenues","filing":66,"unit":"USD","start":"2008-06-30","end":"2008-09-30","value":4239246000},"#1242":{"kind":"filed","concept":"Revenues","filing":67,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":16157433000},"#1243":{"kind":"filed","concept":"Revenues","filing":66,"unit":"USD","start":"2008-01-01","end":"2008-09-30","value":13314188000},"revenue@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1242"},{"ref":"#1243","weight":-1}],"rule":"quarter-from-ytd","value":2843245000},"revenue@FY2008":{"kind":"filed","concept":"Revenues","filing":67,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":16157433000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.4806e+10 but the year reports 1.1325e+10 (23.51% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2010Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.1510e+8 ≠ revenue − cost 4.7556e+8 (22.69% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.5556e+8 ≠ revenue − cost 3.9164e+8 (14.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.4950e+8 ≠ revenue − cost 3.8652e+8 (14.01% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2010Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.4201e+8 ≠ revenue − cost 8.0846e+8 (32.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.9903e+8 ≠ revenue − cost 3.3792e+9 (79.31% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.2169e+8 ≠ revenue − cost -1.7633e+8 (141.82% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.0189e+8 ≠ revenue − cost 1.4493e+8 (63.94% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.2026e+8 ≠ revenue − cost 7.3183e+7 (82.59% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.9997e+8 ≠ revenue − cost 1.6020e+9 (75.03% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2008","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 1.03e+3 (2.115e+5) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2009","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 1.01e+3 (2.126e+5) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2008","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.120e+5 against net income 3.119e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2009Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 4.792e+4 against net income 4.804e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2009Q4","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 9.302e+4 against net income 9.345e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"FY2009","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.051e+5 against net income 3.055e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2010Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.547e+5 against net income 1.545e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2010Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 4.206e+4 against net income 4.172e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2010Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.490e+4 against net income 5.530e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2011Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.299e+5 against net income 1.301e+8 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2011Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.402e+4 against net income 5.514e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"operatingExpenses","periodKey":"2011Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -2.2997e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2012Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -2.4715e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2008Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.9059e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2011Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -5.4599e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2012Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -4.4095e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}