{"schemaVersion":2,"ticker":"ORA","company":{"ticker":"ORA","name":"ORMAT TECHNOLOGIES, INC.","exchange":"NYSE","cik":1296445,"sic":"4911","sicDescription":"Electric Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:47.092Z","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":{"equity":[911695000,945227000,906644000,695607000,745111000,789324000,1087307000,1168272000,1319535000,1445038000,1515410000,1941437000,1998461000,2020975000,2440987000,2550932000,2680874000],"revenue":[412010000,373230000,425456000,501773000,533239000,559524000,594644000,662591000,692812000,719267000,746044000,705342000,663084000,734159000,829424000,879654000,989543000],"temporaryEquity":[null,null,null,null,null,null,null,4772000,6416000,8603000,9250000,9830000,9329000,9590000,10599000,9448000,10402000],"costOfRevenue":[291551000,295603000,311681000,372761000,373421000,355773000,376365000,391796000,424360000,448832000,476721000,429067000,398746000,465335000,565406000,607035000,716858000],"grossProfit":[120459000,77627000,113775000,129012000,159818000,203751000,218279000,270795000,268452000,270435000,269323000,276275000,264338000,268824000,264018000,272619000,272685000],"operatingIncome":[66594000,23568000,61555000,-159896000,96958000,143490000,164061000,201882000,205018000,185110000,193796000,214013000,169357000,152803000,166585000,172470000,169225000],"pretaxIncome":[78360000,30782000,4318000,-211805000,51136000,85836000,113599000,141088000,170730000,137181000,137303000,168717000,103551000,95609000,139085000,115377000,105748000],"interestExpense":[16241000,40473000,69459000,64069000,73776000,84654000,72577000,67389000,54142000,70924000,80384000,77953000,82658000,87743000,98881000,134031000,141851000],"netIncome":[68851000,37318000,-43056000,-213021000,41238000,54182000,120372000,88708000,132414000,97966000,88095000,85456000,62092000,65841000,124399000,123733000,123898000],"dilutedEps":[1.51,0.82,-0.95,-4.69,0.91,1.18,2.45,1.77,2.61,1.92,1.72,1.65,1.1,1.17,2.08,2.04,2.02],"cash":[46307000,82815000,99886000,66628000,57354000,40230000,185919000,230214000,47818000,98802000,71173000,448252000,239278000,95872000,195808000,94395000,147448000],"currentAssets":[195255000,204654000,292185000,276234000,289340000,273874000,375136000,472830000,321646000,473064000,415664000,779154000,601932000,456717000,646003000,547122000,597769000],"totalAssets":[1864193000,2043328000,2314718000,2087523000,2159433000,2121556000,2273982000,2461569000,2623864000,3121350000,3250494000,3888987000,4425678000,4611579000,5208279000,5666224000,6246508000],"currentLiabilities":[139603000,137722000,193770000,212134000,186339000,205753000,188501000,189251000,283345000,361944000,376476000,248647000,544156000,343910000,537012000,598078000,738388000],"totalLiabilities":[952498000,1098101000,1408074000,1391916000,1414322000,1334810000,1190108000,1288525000,1321748000,1667651000,1725834000,1937720000,2417888000,2581014000,2756693000,3105844000,3555232000],"totalDebt":[null,null,810961000,957323000,965840000,1001410000,920465000,956532000,877064000,1128997000,1167912000,1474174000,1925530000,2052601000,1989557000,2344746000,2660570000],"operatingCashFlow":[110772000,101403000,132734000,89471000,86760000,213235000,190025000,159285000,245575000,145822000,236493000,265005000,258822000,280974000,309401000,410919000,335101000],"capex":[270623000,284923000,271463000,233020000,204628000,158781000,152950000,151930000,260102000,258521000,279986000,320738000,419272000,563476000,618383000,487678000,619776000],"depreciationAndAmortization":[64376000,86761000,93534000,99484000,92932000,100799000,107206000,105977000,115146000,132233000,148761000,156612000,182972000,198792000,224797000,262863000,292124000],"dilutedShares":[45533000,45452000,45431000,45431000,45475000,45859000,49187000,50140000,50769000,50969000,51227000,51937000,56402000,56503000,59762000,60790000,61362000],"sharesOutstanding":[45430886,45430886,45430886,null,45460653,45537162,49107901,49667340,50609051,50699781,51031652,55983259,56056450,56095918,60358887,60500580,60845411],"totalCosts":[345416000,349662000,363901000,661669000,436281000,416034000,430583000,460709000,487794000,534157000,552248000,491329000,493727000,581356000,662839000,707184000,820318000],"operatingExpenses":[51498000,54188000,55499000,53181000,62046000,48122000,55939000,70296000,68538000,82935000,88827000,97405000,116929000,109745000,120500000,122739000,115350000],"freeCashFlow":[-159851000,-183520000,-138729000,-143549000,-117868000,54454000,37075000,7355000,-14527000,-112699000,-43493000,-55733000,-160450000,-282502000,-308982000,-76759000,-284675000],"capexOutflow":[-270623000,-284923000,-271463000,-233020000,-204628000,-158781000,-152950000,-151930000,-260102000,-258521000,-279986000,-320738000,-419272000,-563476000,-618383000,-487678000,-619776000],"grossMargin":[29.23691172544356,20.798703212496317,26.74189575420255,25.711227985563195,29.971176151781847,36.41505994380938,36.707509030613274,40.869103262797104,38.74817410783878,37.59869422620529,36.100149589032284,39.16894215855571,39.86493415615518,36.61659122887549,31.831487875923532,30.991617158564615,27.55665999355258],"operatingMargin":[16.163199922331984,6.31460493529459,14.468006092286863,-31.866202446126035,18.182841090017796,25.64501254637871,27.589784812425588,30.468569600251133,29.592154870296707,25.735922821427927,25.97648396073154,30.341734931423336,25.54080629301868,20.813338799905743,20.084420031250602,19.606572584220615,17.101328593098025],"netMargin":[16.711002160141746,9.998660343487929,-10.119965401827686,-42.45365932403696,7.7334928615498875,9.683588192821041,20.24269983385017,13.388047830411217,19.11254423999584,13.620255065226125,11.80828476604597,12.115541113388966,9.364122795905194,8.968220780512123,14.99823974227898,14.066098716086097,12.52072926593387],"currentRatio":[1.398644728265152,1.485993523184386,1.5078959591267997,1.3021674979022693,1.552761365038988,1.3310814423118982,1.990100848271362,2.498428013590417,1.1351744339938943,1.30700881904383,1.1040916286828377,3.1335749073988426,1.1061754349855557,1.3280131429734523,1.2029582206729086,0.9148004106487783,0.8095594727974994],"ebit":[94601000,71255000,73777000,-147736000,124912000,170490000,186176000,208477000,224872000,208105000,217687000,246670000,186209000,183352000,237966000,249408000,247599000],"netDebt":[null,null,711075000,890695000,908486000,961180000,734546000,726318000,829246000,1030195000,1096739000,1025922000,1686252000,1956729000,1793749000,2250351000,2513122000],"fcfMargin":[-38.79784471250698,-49.17075261902848,-32.607132112368845,-28.608354773971495,-22.104159673242204,9.732200942229467,6.234822851992116,1.1100362063475053,-2.0968170297281223,-15.66859038437743,-5.829817008112123,-7.901556975197847,-24.197537566884435,-38.4796753836703,-37.25259939427844,-8.726044558428656,-28.768330431320315],"ebitda":[158977000,158016000,167311000,-48252000,217844000,271289000,293382000,314454000,340018000,340338000,366448000,403282000,369181000,382144000,462763000,512271000,539723000],"debtToCapital":[null,null,47.21463898859167,57.91672968607261,56.45047695696721,55.92176169101608,45.845095957110665,45.017422783466145,39.928270931562835,43.86098091129297,43.52485463913761,43.15989145133916,49.07070378092101,50.388184730075004,44.90547887573174,47.89420382631374,49.8099390352122],"returnOnAssets":[3.6933407646096725,1.9100601122809064,-1.9759314151342138,-9.67784362555344,1.9420026955777265,2.5312842429634834,5.47700873021687,3.746470051742659,5.2075801608240635,3.410351642253883,2.7651336096740597,2.393899500537924,1.4935538593557287,1.4571014191584903,2.5336211582692947,2.2756534252645846,2.080093802160579],"returnOnEquity":[7.8287367888432176,4.019339530685726,-4.649999919000837,-26.59021589001973,5.724645628082664,7.06214339480004,12.828520897288811,7.8656522338610175,10.645037979232312,7.087242767689622,5.951464102730398,4.944158650932483,3.151959771547385,3.276131278119617,5.575977563233394,4.957332040043118,4.7363377005951675],"revenueGrowth":[19.787759848815245,-9.412392903084877,13.992980199876758,17.937695084803117,6.2709631646182595,4.929309371595103,6.276763820676146,11.426500561680598,4.561033880629228,3.818496215423517,3.722817813134771,-5.455710387054924,-5.991136214772408,10.718853116648862,12.976071940819356,6.056009953895725,12.492298108119781]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"equity":[875901000,897237000,911695000,909364000,907079000,938815000,945227000,940036000,947717000,948105000,906644000,916037000,924211000,923154000,695607000,696876000,723715000,736970000,745111000,765694000,770600000,783544000,789324000,819172000,993813000,1057957000,1087307000,1098333000,1120700000,1139099000,1168272000,1194674000,1199401000,1234026000,1319535000,1384885000,1418797000,1429696000,1445038000,1462995000,1491641000,1504788000,1515410000,1533651000,1556811000,1575351000,1941437000,1949879000,1959855000,1972356000,1998461000,2014849000,1979294000,1992276000,2020975000,2337029000,2407042000,2405028000,2440987000,2476519000,2497263000,2513983000,2550932000,2585019000,2618788000,2642953000,2680874000,2708460000,2734080000],"revenue":[99499000,119026000,94174000,82654000,96266000,101477000,92833000,97820000,104614000,110841000,123734000,132352000,129837000,132297000,116082000,118906000,152679000,130749000,130905000,142436000,127603000,140242000,149243000,120231000,140487000,10658000,553330000,151594000,159861000,184617000,166519000,189898000,179364000,157185000,166365000,184023000,178299000,166480000,190465000,199038000,184065000,170499000,192442000,192113000,174900000,158947000,179382000,166352000,146901000,158842000,190989000,183710000,169078000,175885000,205486000,185232000,194796000,208056000,241340000,224166000,212963000,211784000,230741000,229762000,234018000,249727000,276036000,403911000,258764000],"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,4972000,4772000,5195000,5898000,null,6416000,null,null,null,8603000,8705000,8820000,8741000,9250000,9402000,9806000,8743000,9830000,9706000,9871000,9542000,9329000,9408000,8996000,8433000,9590000,9361000,10008000,9952000,10599000,10112000,9985000,10856000,9448000,9573000,10985000,9904000,10402000,10088000,9906000],"costOfRevenue":[71960000,79865000,71797000,66960000,77613000,76294000,74736000,82827000,71461000,75078000,90743000,92558000,89771000,102054000,94055000,92129000,102298000,90993000,88001000,88977000,87646000,84767000,94383000,76206000,89704000,103520000,106935000,87721000,94065000,110128000,99882000,115488000,108871000,97992000,102009000,110651000,120837000,117688000,99656000,124859000,118918000,115004000,117940000,110295000,109514000,104917000,104341000,92705000,94926000,95702000,115413000,113805000,111477000,114777000,125276000,109163000,145306000,148053000,162884000,145356000,151577000,152922000,157180000,156835000,177123000,185690000,197210000,283542000,190066000],"grossProfit":[27539000,39161000,22377000,15694000,18653000,25183000,18097000,14993000,33153000,35763000,32991000,39794000,40066000,30243000,22027000,26777000,50381000,39756000,42904000,53459000,39957000,55475000,54860000,44025000,50783000,59332000,64139000,63873000,65796000,74489000,66637000,74410000,70493000,59193000,64356000,73372000,57462000,48792000,90809000,74179000,65147000,55495000,74502000,81818000,65386000,54030000,75041000,73647000,51975000,63140000,75576000,69905000,57601000,61108000,80210000,76069000,49490000,60003000,78456000,78810000,61386000,58862000,73561000,72927000,56895000,64037000,78826000,120369000,68698000],"operatingIncome":[16255000,23101000,8493000,2205000,2307000,14818000,4238000,3119000,19374000,24208000,17306000,25742000,25992000,12065000,-221007000,7684000,37862000,29797000,21615000,42571000,22330000,43788000,34801000,29851000,38643000,46479000,49088000,50543000,51887000,48223000,51229000,59496000,53152000,43970000,48400000,54593000,36633000,25902000,67982000,53725000,46880000,38719000,54472000,61057000,48075000,51686000,53195000,49889000,28619000,35988000,54861000,45078000,38607000,38893000,30225000,53166000,24224000,37567000,51628000,52583000,35127000,35675000,49085000,50913000,35318000,40432000,42562000,80255000,34198000],"pretaxIncome":[18076000,23040000,20012000,-5098000,-5908000,44415000,-2627000,-7967000,7300000,769000,6668000,13622000,13188000,86000,-236013000,-1507000,27161000,18502000,6980000,28306000,14394000,24113000,19023000,16501000,22313000,38583000,36202000,41391000,33967000,29047000,36683000,52220000,45039000,33446000,40025000,46104000,31376000,11408000,48293000,41122000,31466000,23630000,41085000,48789000,35378000,39578000,44972000,20294000,18858000,22179000,42220000,32379000,22637000,27642000,12951000,42075000,18559000,29603000,48848000,39374000,19555000,24732000,31716000,37606000,21960000,19970000,26212000,28631000,17159000],"interestExpense":[4415000,4358000,4178000,9714000,9426000,10961000,10372000,13080000,17442000,23909000,15028000,14878000,14263000,15400000,19528000,15863000,17504000,18459000,21950000,20518000,22072000,22494000,19570000,17828000,18859000,17748000,18142000,16023000,18401000,17137000,15828000,14923000,14540000,11692000,12987000,14344000,15846000,18700000,22034000,21223000,21517000,20076000,17568000,17273000,19785000,21756000,19139000,19016000,18626000,22230000,22786000,21081000,20418000,22403000,23841000,23631000,24393000,25054000,25803000,30968000,33716000,34822000,34525000,34473000,36682000,35677000,35019000,44993000,43938000],"netIncome":[16051000,22027000,16188000,1838000,-1437000,32459000,4458000,-8975000,8133000,866000,-43080000,7895000,8641000,-582000,-222384000,-5059000,25185000,12950000,8162000,21552000,9136000,16514000,6980000,10032000,14414000,72139000,22988000,29701000,23724000,11959000,23324000,35194000,8640000,23960000,64620000,69508000,-343000,10581000,18220000,25946000,33938000,15605000,12606000,26033000,23046000,15679000,20698000,15259000,13026000,14902000,18905000,18430000,11260000,18110000,18041000,29029000,24191000,35453000,35726000,38587000,22243000,22082000,40821000,40362000,28046000,24137000,31353000,44068000,27086000],"dilutedEps":[null,null,null,0.04,-0.03,0.71,0.1,-0.2,0.18,0.02,-0.95,0.17,0.19,-0.01,-5.042384717022683,-0.11,0.55,0.28,0.19,0.47,0.2,0.36,0.15,0.21,0.28,1.41,0.46,0.6,0.47,0.24,0.46,0.7,0.17,0.47,1.27,1.36,-0.01,0.21,0.36,0.51,0.66,0.3,0.24,0.51,0.45,0.31,0.39,0.27,0.23,0.26,0.3300429313984638,0.33,0.2,0.32,0.3199533362792752,0.51,0.4,0.59,0.588761021034904,0.64,0.37,0.36,0.6693283263913942,0.66,0.46,0.39,0.5099258686263134,0.71,0.43],"cash":[46028000,20343000,46307000,43111000,54195000,49240000,82815000,40675000,44338000,59077000,99886000,84580000,66684000,37524000,66628000,57627000,28893000,35435000,57354000,47927000,80120000,42451000,40230000,70724000,137665000,171541000,185919000,148498000,192556000,90066000,230214000,174138000,118390000,77212000,47818000,54723000,66696000,71965000,98802000,79366000,110665000,97602000,71173000,231149000,173718000,197309000,448252000,376630000,250009000,267802000,239278000,130006000,263425000,154633000,95872000,414856000,275066000,78079000,195808000,201506000,66262000,88129000,94395000,112704000,88492000,79555000,147448000,654645000,513747000],"currentAssets":[null,null,195255000,null,189301000,218771000,204654000,230980000,215425000,248672000,292185000,275473000,275463000,266522000,276234000,299813000,268485000,299099000,289340000,292613000,306823000,327381000,273874000,307060000,369506000,370732000,375136000,379565000,380236000,309372000,472830000,428749000,387236000,332245000,321646000,322130000,395634000,421774000,473064000,421621000,412351000,432310000,415664000,584286000,517069000,532591000,779154000,724935000,587989000,635439000,601932000,507989000,585608000,474975000,456717000,810987000,685981000,515657000,646003000,609235000,516995000,537491000,547122000,600854000,508909000,504715000,597769000,1082225000,1020776000],"totalAssets":[null,null,1864193000,null,1940759000,1964709000,2043328000,2093947000,2110813000,2210721000,2314718000,2327769000,2294100000,2258363000,2087523000,2133925000,2137900000,2168335000,2159433000,2134347000,2144929000,2171913000,2121556000,2183333000,2276550000,2286333000,2273982000,2260134000,2273013000,2279271000,2461569000,2499888000,2510633000,2503738000,2623864000,2710817000,2994149000,3059583000,3121350000,3143214000,3193781000,3259493000,3250494000,3445613000,3418377000,3520947000,3888987000,3859213000,3818550000,4359366000,4425678000,4414189000,4541976000,4524531000,4611579000,5015270000,5010644000,5010812000,5208279000,5516844000,5506802000,5590341000,5666224000,5838947000,6015612000,6092858000,6246508000,6772438000,6788245000],"currentLiabilities":[null,null,139603000,null,150876000,139696000,137722000,142551000,145126000,187676000,193770000,187654000,198320000,189170000,212134000,194209000,208591000,194109000,186339000,211828000,225994000,197043000,205753000,244854000,217366000,180737000,188501000,185045000,193145000,201905000,189251000,207491000,214177000,193456000,283345000,205211000,341031000,396365000,361944000,268090000,276594000,352723000,376476000,567319000,404646000,236303000,248647000,254234000,246229000,534272000,544156000,583991000,353113000,372028000,343910000,390960000,383209000,540034000,537012000,546254000,530732000,566334000,598078000,619223000,730676000,654837000,738388000,1012700000,975887000],"totalLiabilities":[null,null,952498000,null,1033680000,1025894000,1098101000,1153911000,1163096000,1262616000,1408074000,1411732000,1369889000,1335209000,1391916000,1437049000,1414185000,1431365000,1414322000,1368653000,1374329000,1388369000,1334810000,1364161000,1282737000,1228376000,1190108000,1161801000,1155578000,1138357000,1288525000,1298192000,1305334000,1263231000,1321748000,1318989000,1567084000,1621365000,1667651000,1671514000,1693320000,1745964000,1725834000,1902560000,1851760000,1940401000,1937720000,1899628000,1848824000,2377468000,2417888000,2389932000,2553686000,2523822000,2581014000,2668880000,2593594000,2595832000,2756693000,3030213000,2999554000,3065502000,3105844000,3243601000,3385839000,3440001000,3555232000,4053890000,4044260000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,810961000,null,null,null,957323000,null,null,null,965840000,null,null,null,1001410000,null,null,null,920465000,null,null,null,956532000,null,null,null,877064000,null,null,null,1128997000,null,null,null,1167912000,null,null,null,1474174000,null,null,null,1925530000,null,null,null,2052601000,null,null,null,1989557000,null,null,null,2344746000,null,null,null,2660570000,null,null],"operatingCashFlow":[null,22364000,33076000,48240000,10694000,20710000,21759000,13066000,26440000,59008000,34220000,41874000,30205000,-9695000,27087000,18216000,1734000,12276000,54534000,68076000,35503000,75191000,34465000,83147000,29579000,10239000,67060000,27044000,92529000,38454000,1258000,71463000,42695000,52375000,79042000,19769000,47281000,36106000,42666000,77437000,78642000,45373000,35041000,79756000,74598000,84536000,26115000,68924000,29920000,45947000,114031000,81776000,33514000,90957000,74727000,56456000,74049000,39751000,139145000,115209000,30695000,106396000,158619000,88010000,96897000,45154000,105040000,78579000,50613000],"capex":[null,null,null,null,null,55755000,null,null,null,71157000,88906000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13957000,25367000,233867000,63109000,66551000,67739000,190782000,51303000,63577000,75650000,89456000,80375000,70879000,80530000,88954000,87896000,119992000,80535000,130849000,137246000,126193000,144939000,155098000,106877000,159836000,182078000,169592000,103386000,146839000,109716000,127737000,192602000,134824000,147267000,145083000,113787000,138017000],"depreciationAndAmortization":[null,17601000,15582000,20449000,19880000,24132000,22300000,23370000,24635000,23256000,22273000,24744000,25013000,26055000,23672000,23137000,22747000,25027000,22021000,23417000,25402000,26017000,25962000,25639000,26920000,27904000,26743000,26181000,25077000,26307000,28412000,27059000,27023000,26928000,34136000,30553000,33027000,34791000,33862000,36901000,36430000,37997000,37433000,36952000,37907000,40813000,40940000,42100000,43439000,48828000,48605000,48108000,48897000,38893000,76214000,53161000,54256000,57488000,59892000,62351000,63800000,66661000,70050000,69777000,70030000,74981000,77335000,76364000,79581000],"dilutedShares":[45451000,45564000,45701000,45457000,45431000,45450000,45450000,45431000,45443000,45440000,45431000,45437000,45438000,45431000,45431000,45431000,45448000,45494000,45610000,45660000,45963000,46102000,46018000,48079000,50600000,51113000,49668000,49782000,50137000,50289000,50293000,50491000,50624000,50867000,51053000,51051000,50958000,50963000,50936000,51012000,51094000,51334000,51511000,51526000,51362000,51282000,53551000,56735000,56316000,56298000,56369000,56366000,56498000,56457000,56575000,57104000,60634000,60570000,60566000,60536000,60755000,60770000,60982000,60840000,61019000,61252000,62052000,61976000,62534000],"sharesOutstanding":[null,null,45430886,null,45353120,45430886,45430886,45430886,45430886,45430886,45430886,45430886,45430886,45430886,null,45430886,null,null,45460653,45478717,45518847,45530627,45537162,48828331,49002583,49035593,49107901,49320335,49566867,49634659,49667340,49706450,49910280,50597124,50609051,50617209,50630138,50672520,50699781,50752101,50862581,50993861,51031652,51035718,51067163,51068590,55983259,55984392,55997406,56001501,56056450,56071682,55933801,56048185,56095918,59705941,60260334,60354082,60358887,60421682,60453143,60476526,60500580,60662626,60723470,60781792,60845411,61451752,61496941],"totalCosts":[83244000,95925000,85681000,80449000,93959000,86659000,88595000,94701000,85240000,86633000,106428000,106610000,103845000,120232000,337089000,111222000,114817000,100952000,109290000,99865000,105273000,96454000,114442000,90380000,101844000,null,504242000,101051000,107974000,136394000,115290000,130402000,126212000,113215000,117965000,129430000,141666000,140578000,122483000,145313000,137185000,131780000,137970000,131056000,126825000,107261000,126187000,116463000,118282000,122854000,136128000,138632000,130471000,136992000,175261000,132066000,170572000,170489000,189712000,171583000,177836000,176109000,181656000,178849000,198700000,209295000,233474000,323656000,224566000],"operatingExpenses":[11284000,13693000,13884000,13489000,13296000,10365000,13859000,11874000,13779000,11555000,15685000,13284000,12923000,10914000,13201000,19093000,12519000,9959000,17195000,10888000,9520000,11687000,12727000,14000000,12140000,12668000,13831000,12773000,13046000,24972000,15105000,14914000,17341000,15223000,14160000,18656000,20829000,22890000,9360000,20454000,18267000,16776000,20030000,23158000,17896000,20105000,21846000,23758000,23356000,27400000,20715000,23001000,18866000,21388000,19290000,22903000,25266000,20118000,25413000,26227000,23923000,22787000,22002000,21498000,21326000,23228000,23898000,29920000,27573000],"freeCashFlow":[null,null,null,null,null,-35045000,null,null,null,-12149000,-54686000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28738000,27008000,-154825000,-43340000,-19270000,-31633000,-148116000,26134000,15065000,-30277000,-54415000,-619000,3719000,4006000,-62839000,-18972000,-90072000,-34588000,-16818000,-55470000,-92679000,-53982000,-80371000,-50421000,-85787000,-142327000,-30447000,11823000,-116144000,-3320000,30882000,-104592000,-37927000,-102113000,-40043000,-35208000,-87404000],"capexOutflow":[null,null,null,null,null,-55755000,null,null,null,-71157000,-88906000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13957000,-25367000,-233867000,-63109000,-66551000,-67739000,-190782000,-51303000,-63577000,-75650000,-89456000,-80375000,-70879000,-80530000,-88954000,-87896000,-119992000,-80535000,-130849000,-137246000,-126193000,-144939000,-155098000,-106877000,-159836000,-182078000,-169592000,-103386000,-146839000,-109716000,-127737000,-192602000,-134824000,-147267000,-145083000,-113787000,-138017000],"grossMargin":[27.677665102161832,32.90121486061869,23.761335400428994,18.98758680765601,19.376519227972494,24.81646087290716,19.494145400881152,15.327131465957883,31.6907870839467,32.26513654694563,26.66284125624323,30.0667915860735,30.85869205234255,22.859928796571353,18.975379473131063,22.519469160513346,32.9979892454103,30.40635110019962,32.77491310492342,37.53194417141734,31.31352711143155,39.55662355071947,36.75884296080888,36.61701225141603,36.14782862471261,556.6898104710077,11.591455370213072,42.13425333456469,41.15825623510425,40.34785528959955,40.017655642899605,39.184193619732696,39.30164358511184,37.65817348983681,38.683617347398794,39.871103068638156,32.22788686420002,29.30802498798655,47.67752605465571,37.268762748821835,35.39347513106783,32.548577997524916,38.71400214090479,42.588476573683195,37.38479130931961,33.992462896437175,41.833071322652216,44.27178513032606,35.38097085792472,39.750192014706435,39.570865337794324,38.05182080452888,34.06770839494198,34.7431560394576,39.034289440643164,41.066878293167484,25.406065832973983,28.839831583804358,32.50849424049059,35.156981879500016,28.824725421786884,27.79341215578136,31.880333360781137,31.74023554808889,24.312232392380075,25.642801939718176,28.55642017707835,29.80087197427156,26.548515249416454],"operatingMargin":[16.33684760650861,19.408364559003914,9.018412725380678,2.667747477436059,2.396484740199032,14.602323679257367,4.565186948606638,3.1885095072582295,18.519509817041698,21.840293754116257,13.986454814359837,19.449649419729205,20.018946833337186,9.119632342381157,-190.38869075308833,6.462247489613644,24.798433314339235,22.789466841046586,16.511974332531228,29.887809261703502,17.499588567666905,31.22317137519431,23.318346589119756,24.828039357570013,27.506459672425205,436.0949521486208,8.87137874324544,33.341029328337534,32.457572516123385,26.120563111739436,30.76465748653307,31.330503744115262,29.633594255257467,27.973407131723764,29.092657710455928,29.66640039560272,20.545824710177847,15.558625660740027,35.6926469430079,26.992333122318353,25.469263575367396,22.70922410102112,28.305671319150704,31.781815910427717,27.48713550600343,32.517757491490876,29.654591876553948,29.990021159949986,19.48182789769981,22.65647624683648,28.72469095078774,24.5375864133689,22.833840002838926,22.112744122580093,14.70903127220346,28.702384037315365,12.435573625741801,18.056196408659204,21.39222673406812,23.457170132847978,16.494414522710517,16.844993011747817,21.272769035411997,22.1590167216511,15.092001469972397,16.19048000416455,15.419003318407745,19.86947619648883,13.215903294121285],"netMargin":[16.131820420305733,18.50604069699057,17.189457812134982,2.2237278292641616,-1.492738869382752,31.98655853050445,4.80217164154988,-9.175015334287467,7.774294071539183,0.7812993386923612,-34.81662275526533,5.9651535299806575,6.65526775880527,-0.4399192725458627,-191.57492117640976,-4.2546212974955,16.495392293635668,9.90447345677596,6.235055956609755,15.13100620629616,7.159706276498201,11.775359735314671,4.676936271717937,8.343937919504953,10.260024059165616,676.8530681178457,4.154482858330471,19.592464081691887,14.840392591063486,6.477734986485535,14.006810033689849,18.533107247048417,4.817020137820299,15.243184782262938,38.842304571274006,37.77136553582976,-0.19237348498869877,6.355718404613167,9.566062006142861,13.035701725298686,18.438051775188114,9.15254634924545,6.5505450993026475,13.55087890980829,13.176672384219554,9.864294387437322,11.538504420733407,9.172718091757236,8.867196275042376,9.381649689628688,9.898475828450854,10.032115834739535,6.659648209702031,10.296500554339483,8.779673554402732,15.671698194696383,12.41863282613606,17.040123812819623,14.803182232535011,17.213582791324285,10.44453731399351,10.426661126430703,17.6912642313243,17.566873547409926,11.984548197147229,9.66535456718737,11.358301091162023,10.9103243041165,10.467452968728262],"currentRatio":[null,null,1.398644728265152,null,1.2546793393250086,1.566050566945367,1.485993523184386,1.6203323722737828,1.4843997629645962,1.3250069268313476,1.5078959591267997,1.4679836294456818,1.3889824526018555,1.408902045778929,1.3021674979022693,1.543764707093904,1.2871360701084897,1.5408816695774024,1.552761365038988,1.381370734747059,1.357659937874457,1.6614698314581082,1.3310814423118982,1.254053435925082,1.6999254713248622,2.051223601144204,1.990100848271362,2.051203761247264,1.968655673198892,1.5322651742155964,2.498428013590417,2.066349865777311,1.8080186014371291,1.7174189479778348,1.1351744339938943,1.5697501595918348,1.1601115441118257,1.0641050546844448,1.30700881904383,1.5726845462344734,1.490816865152534,1.2256359806420336,1.1040916286828377,1.029907336084284,1.2778304987569382,2.2538478140353697,3.1335749073988426,2.851447878725898,2.387976233506208,1.1893548604456157,1.1061754349855557,0.8698575834216623,1.658415294820638,1.276718419043728,1.3280131429734523,2.0743477593615713,1.7900962660062785,0.9548602495398438,1.2029582206729086,1.1152961808975312,0.9741168800826029,0.9490706897343264,0.9148004106487783,0.970335404208177,0.6964906470172826,0.7707490566354681,0.8095594727974994,1.0686531055593957,1.0459981534747362],"ebit":[22491000,27398000,24190000,4616000,3518000,55376000,7745000,5113000,24742000,24678000,21696000,28500000,27451000,15486000,-216485000,14356000,44665000,36961000,28930000,48824000,36466000,46607000,38593000,34329000,41172000,56331000,54344000,57414000,52368000,46184000,52511000,67143000,59579000,45138000,53012000,60448000,47222000,30108000,70327000,62345000,52983000,43706000,58653000,66062000,55163000,61334000,64111000,39310000,37484000,44409000,65006000,53460000,43055000,50045000,36792000,65706000,42952000,54657000,74651000,70342000,53271000,59554000,66241000,72079000,58642000,55647000,61231000,73624000,61097000],"netDebt":[null,null,null,null,null,null,null,null,null,null,711075000,null,null,null,890695000,null,null,null,908486000,null,null,null,961180000,null,null,null,734546000,null,null,null,726318000,null,null,null,829246000,null,null,null,1030195000,null,null,null,1096739000,null,null,null,1025922000,null,null,null,1686252000,null,null,null,1956729000,null,null,null,1793749000,null,null,null,2250351000,null,null,null,2513122000,null,null],"fcfMargin":[null,null,null,null,null,-34.53491924278408,null,null,null,-10.960745572486715,-44.19642135548838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.022167213041634,17.18230111015682,-93.06344483515161,-23.551403900599382,-10.807688209131852,-19.001081210956272,-77.76546872128738,13.130156050603404,8.184608698014289,-17.75787541275902,-28.27605200527951,-0.3222062015584578,2.126357918810749,2.520336967668468,-35.03082806524623,-11.4047321342695,-61.31476300365553,-21.775097266466048,-8.805742739110629,-30.19432801698329,-54.814346041471985,-30.6916451090201,-39.1126402771965,-27.22045866804872,-44.03940532659808,-68.40802476256393,-12.615811717908345,5.274216428896443,-54.53717312396989,-1.5676349488157746,13.383837289428408,-45.52188786657498,-16.206872975583074,-40.88985171807614,-14.506441188830443,-8.716771764076741,-33.777496096829545],"ebitda":[null,44999000,39772000,25065000,23398000,79508000,30045000,28483000,49377000,47934000,43969000,53244000,52464000,41541000,-192813000,37493000,67412000,61988000,50951000,72241000,61868000,72624000,64555000,59968000,68092000,84235000,81087000,83595000,77445000,72491000,80923000,94202000,86602000,72066000,87148000,91001000,80249000,64899000,104189000,99246000,89413000,81703000,96086000,103014000,93070000,102147000,105051000,81410000,80923000,93237000,113611000,101568000,91952000,88938000,113006000,118867000,97208000,112145000,134543000,132693000,117071000,126215000,136291000,141856000,128672000,130628000,138566000,149988000,140678000],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,47.21463898859167,null,null,null,57.91672968607261,null,null,null,56.45047695696721,null,null,null,55.92176169101608,null,null,null,45.845095957110665,null,null,null,45.017422783466145,null,null,null,39.928270931562835,null,null,null,43.86098091129297,null,null,null,43.52485463913761,null,null,null,43.15989145133916,null,null,null,49.07070378092101,null,null,null,50.388184730075004,null,null,null,44.90547887573174,null,null,null,47.89420382631374,null,null,null,49.8099390352122,null,null],"returnOnAssets":[null,null,null,null,1.989737004955278,2.496451128385934,1.9100601122809064,1.265791350019843,1.780790271035539,0.21468447561089515,-1.9759314151342138,-1.184427041447257,-1.1658800071647273,-1.213940037824306,-9.378405225883817,-9.834112334911358,-9.153429602888087,-8.553011748260216,1.9420026955777265,3.1792256913336354,2.418961859088934,2.551190623208628,2.5312842429634834,1.9761538604065148,2.168505154044608,4.645997551503439,5.440653681073853,6.267268328987252,6.530385445810949,3.8712074021312404,3.746470051742659,3.958006916774755,3.3078116566317823,3.810070188034352,5.2075801608240635,6.399441150477718,5.731198801333096,5.189921631342143,3.410351642253883,1.85868506675144,2.866386659189745,2.9659083068473935,2.7651336096740597,2.676713169127069,2.337814674120007,2.2819758009804674,2.393899500537924,2.04473042889728,1.7870015823014382,1.6213822978858834,1.4935538593557287,1.5776581386955453,1.5189714139995498,1.5017058392279874,1.4571014191584903,1.6213019219872529,1.87113064269279,2.238283405222025,2.5336211582692947,2.543781808666332,2.510286242496515,2.2382093721315033,2.2756534252645846,2.2104668886561933,2.2792272522060046,2.283039088865986,2.080093802160579,2.023631821564404,1.9782164077590056],"returnOnEquity":[null,null,null,6.1695866561684864,4.33162458356235,5.342768069749659,4.019339530685726,2.866335027576511,3.889915656492682,0.4750598859517096,-4.649999919000837,-2.821656260287176,-2.7434815868986417,-2.899224532787818,-25.767498350757776,-27.20345114708605,-24.61761025677124,-22.806489153822245,5.724645628082664,9.278051648809972,6.932942518812968,7.282274283564637,7.06214339480004,5.383672815241162,5.434101879775313,11.247889629166643,12.743368302026346,14.523247657763605,14.050705765346441,8.04458329692097,7.8656522338610175,8.216372649538357,6.820134123471348,7.679157229391626,10.645037979232312,12.926860754105643,12.049890802758233,10.839419428904367,7.087242767689622,3.820666601120834,6.094271721301054,6.386744654256081,5.951464102730398,5.88537985467753,5.07077034508006,5.023409657810897,4.944158650932483,4.28771964070928,3.6774604127887036,3.60148118207056,3.151959771547385,3.292180447183262,3.22389429798162,3.3650033597065256,3.276131278119617,3.512966126348211,4.074972824699248,4.8536103030402264,5.575977563233394,5.565832105548756,5.383392753917222,4.823652559427088,4.957332040043118,4.959283126986303,5.133295191936124,5.172296107611187,4.7363377005951675,4.821177150225778,4.731818531673114],"revenueGrowth":[null,null,null,null,-3.2492788872249934,-14.743837480886523,-1.4239599040074769,18.34877924843323,8.671805206407246,9.22770677099245,33.28665453017785,35.30157432017993,24.110539698319535,19.357457980350222,-6.184233921153437,-10.159272243713735,17.592827930405043,-1.1700945599673496,12.769421615754384,19.788740685919983,-16.424000681167684,7.260476179550124,14.008632214201144,-15.589457721362576,10.096941294483663,-92.40027951683518,270.757757482763,26.085618517686783,13.790599841978256,1632.191780821918,-69.90602353026223,25.267490797788827,12.199973727175472,-14.858869984887635,-0.09248193899795698,-3.0937661270787453,-0.5937646350438253,5.9134141298470055,14.486220058305532,8.159306173684811,3.2338936281190556,2.4141037962517986,1.0379859816764148,-3.4792351209316785,-4.9792192975307685,-6.77540630736837,-6.786460336101263,-13.40929557083591,-16.00857632933105,-0.06605975576764456,6.470548884503469,10.434500336635576,15.096561629941263,10.729529973180906,7.590489504631148,0.8284796690436025,15.210731141839862,18.290928731841838,17.448390644618115,21.019046385073857,9.326166861742546,1.791825277809811,-4.391729510234521,2.4963643014551673,9.88669393274888,17.91589544063763,19.6302347653863,75.79538827134165,10.57440025980907]}},"filings":[{"accn":"0001437749-18-020023","filed":"2018-11-08","form":"10-Q"},{"accn":"0001437749-21-004274","filed":"2021-02-26","form":"10-K"},{"accn":"0001437749-19-021983","filed":"2019-11-07","form":"10-Q"},{"accn":"0001437749-21-018720","filed":"2021-08-05","form":"10-Q"},{"accn":"0001437749-21-025244","filed":"2021-11-04","form":"10-Q"},{"accn":"0001437749-23-022043","filed":"2023-08-04","form":"10-Q"},{"accn":"0001437749-22-004440","filed":"2022-02-25","form":"10-K"},{"accn":"0001437749-20-022635","filed":"2020-11-05","form":"10-Q"},{"accn":"0001437749-23-004477","filed":"2023-02-24","form":"10-K"},{"accn":"0001437749-23-031120","filed":"2023-11-09","form":"10-Q"},{"accn":"0001437749-24-005322","filed":"2024-02-23","form":"10-K"},{"accn":"0001437749-22-010775","filed":"2022-05-04","form":"10-Q"},{"accn":"0001437749-22-018810","filed":"2022-08-04","form":"10-Q"},{"accn":"0001437749-22-025661","filed":"2022-11-03","form":"10-Q"},{"accn":"0001628280-25-008531","filed":"2025-02-27","form":"10-K"},{"accn":"0001437749-23-013414","filed":"2023-05-10","form":"10-Q"},{"accn":"0001296445-26-000006","filed":"2026-02-26","form":"10-K"},{"accn":"0001628280-24-046065","filed":"2024-11-07","form":"10-Q"},{"accn":"0001296445-25-000012","filed":"2025-11-05","form":"10-Q"},{"accn":"0001296445-26-000014","filed":"2026-08-06","form":"10-Q"},{"accn":"0001296445-25-000008","filed":"2025-08-07","form":"10-Q"},{"accn":"0001437749-16-041553","filed":"2016-11-09","form":"10-Q/A"},{"accn":"0001437749-18-012084","filed":"2018-06-19","form":"10-Q/A"},{"accn":"0001437749-14-003113","filed":"2014-02-28","form":"10-K"},{"accn":"0001437749-15-003544","filed":"2015-02-26","form":"10-K"},{"accn":"0001437749-16-026139","filed":"2016-02-26","form":"10-K"},{"accn":"0001437749-15-009277","filed":"2015-05-07","form":"10-Q"},{"accn":"0001437749-15-014863","filed":"2015-08-05","form":"10-Q"},{"accn":"0001437749-15-019761","filed":"2015-11-05","form":"10-Q"},{"accn":"0001437749-17-003516","filed":"2017-03-01","form":"10-K"},{"accn":"0001437749-18-012086","filed":"2018-06-19","form":"10-K/A"},{"accn":"0001437749-18-012085","filed":"2018-06-19","form":"10-Q/A"},{"accn":"0001437749-19-003760","filed":"2019-03-01","form":"10-K"},{"accn":"0001437749-20-004072","filed":"2020-03-02","form":"10-K"},{"accn":"0001437749-21-011025","filed":"2021-05-06","form":"10-Q"},{"accn":"0001193125-13-100991","filed":"2013-03-11","form":"10-K"},{"accn":"0001193125-12-337143","filed":"2012-08-06","form":"10-Q"},{"accn":"0001296445-26-000008","filed":"2026-05-07","form":"10-Q"},{"accn":"0001437749-17-008423","filed":"2017-05-09","form":"10-Q"},{"accn":"0001437749-19-009039","filed":"2019-05-08","form":"10-Q"},{"accn":"0001437749-19-015954","filed":"2019-08-08","form":"10-Q"},{"accn":"0001437749-20-010213","filed":"2020-05-11","form":"10-Q"},{"accn":"0001437749-20-016784","filed":"2020-08-06","form":"10-Q"},{"accn":"0001628280-25-023547","filed":"2025-05-08","form":"10-Q"},{"accn":"0001193125-12-089532","filed":"2012-02-29","form":"10-K"},{"accn":"0001193125-12-223530","filed":"2012-05-10","form":"10-Q"},{"accn":"0001193125-12-459627","filed":"2012-11-08","form":"10-Q"},{"accn":"0001437749-13-014064","filed":"2013-11-06","form":"10-Q"},{"accn":"0001193125-13-207374","filed":"2013-05-08","form":"10-Q"},{"accn":"0001437749-13-010529","filed":"2013-08-12","form":"10-Q"},{"accn":"0001437749-14-008563","filed":"2014-05-09","form":"10-Q"},{"accn":"0001437749-14-014394","filed":"2014-08-06","form":"10-Q"},{"accn":"0001437749-14-019765","filed":"2014-11-06","form":"10-Q"},{"accn":"0001437749-16-031019","filed":"2016-05-06","form":"10-Q"},{"accn":"0001437749-16-036434","filed":"2016-08-04","form":"10-Q"},{"accn":"0001437749-24-015856","filed":"2024-05-10","form":"10-Q"},{"accn":"0001628280-24-035397","filed":"2024-08-07","form":"10-Q"},{"accn":"0000950123-11-019926","filed":"2011-02-28","form":"10-K"},{"accn":"0000950123-10-074084","filed":"2010-08-06","form":"10-Q"},{"accn":"0000950123-10-100995","filed":"2010-11-04","form":"10-Q"},{"accn":"0000950123-11-046185","filed":"2011-05-06","form":"10-Q"},{"accn":"0001193125-11-211217","filed":"2011-08-05","form":"10-Q"},{"accn":"0001193125-11-296005","filed":"2011-11-04","form":"10-Q"},{"accn":"0001437749-18-012087","filed":"2018-06-19","form":"10-Q"},{"accn":"0001437749-18-014932","filed":"2018-08-08","form":"10-Q"}],"provenance":{"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-09-30","value":1234026000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-12-31","value":1319535000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-12-31","value":1319535000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-03-31","value":1384885000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-06-30","value":1418797000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":174900000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":174900000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":158947000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":158947000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":169078000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":169078000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-09-30","value":1429696000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":1445038000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":1445038000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-03-31","value":1462995000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-06-30","value":1491641000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-09-30","value":1504788000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":1515410000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":1515410000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":175885000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":175885000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2020-03-31","value":1533651000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2021-12-31","value":9329000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-03-31","value":9408000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2022-06-30","value":8996000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2020-06-30","value":1556811000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2020-09-30","value":1575351000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":1941437000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":1941437000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2022-09-30","value":8433000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2022-12-31","value":9590000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-03-31","value":1949879000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2022-12-31","value":9590000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2023-03-31","value":9361000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":1959855000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2023-06-30","value":10008000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":1972356000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-31","value":1998461000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2023-09-30","value":9952000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-31","value":1998461000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2022-03-31","value":2014849000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2022-06-30","value":1979294000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2022-09-30","value":1992276000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":2020975000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":2020975000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-03-31","value":2337029000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2023-12-31","value":10599000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2023-12-31","value":10599000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-06-30","value":2407042000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-09-30","value":2405028000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":2440987000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":2440987000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-03-31","value":2476519000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-06-30","value":2497263000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-09-30","value":2513983000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-12-31","value":2550932000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-12-31","value":2550932000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-03-31","value":2585019000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-06-30","value":2618788000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2025-09-30","value":2642953000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-12-31","value":2680874000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-12-31","value":2680874000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2026-03-31","value":2708460000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2026-06-30","value":2734080000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":212963000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":212963000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2016-09-30","value":4972000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":211784000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":211784000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2016-12-31","value":4772000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":258764000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":258764000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":425456000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":501773000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":533239000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":142436000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":127603000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":140242000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":84767000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":94383000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":355773000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":76206000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":89704000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":103520000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":106935000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":376365000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":87721000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":94065000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":110128000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":99882000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":391796000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":115488000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":108871000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":97992000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":102009000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":424360000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":110651000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":120837000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":117688000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":99656000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":448832000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":124859000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":118918000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":115004000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":117940000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":476721000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":110295000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":109514000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":104917000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":104341000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":429067000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":92705000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":94926000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":95702000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2016-12-31","value":4772000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":14993000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":33153000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":35763000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":32991000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":113775000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":39794000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":40066000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":30243000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":22027000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":129012000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":26777000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":50381000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":39756000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":42904000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":159818000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":53459000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":39957000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":55475000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":54860000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":203751000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44025000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":50783000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":59332000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":64139000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":218279000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":63873000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":65796000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":74489000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":66637000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":270795000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":74410000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":70493000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":59193000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":64356000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":268452000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":73372000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":57462000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":48792000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":90809000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":270435000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":74179000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":65147000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":55495000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":74502000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":269323000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":81818000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":65386000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":54030000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":75041000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":276275000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":73647000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":51975000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":63140000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":72927000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":56895000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":64037000},"#7":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":272685000},"#8":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":193859000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":78826000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":272685000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":120369000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":68698000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":51229000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":201882000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":59496000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":53152000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":43970000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":48400000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":205018000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54593000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":36633000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25902000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":67982000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":185110000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":53725000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":46880000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":38719000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":54472000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":193796000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":61057000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":48075000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":51686000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":53195000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":214013000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49889000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":28619000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":35988000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2017-03-31","value":5195000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2017-06-30","value":5898000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":6668000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4318000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":13622000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":13188000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2017-12-31","value":6416000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":86000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2017-12-31","value":6416000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":8603000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":8603000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":39,"unit":"USD","end":"2019-03-31","value":8705000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":40,"unit":"USD","end":"2019-06-30","value":8820000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-236013000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-1507000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":27161000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18502000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":6980000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":28306000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":14394000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":24113000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":19023000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":36683000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":141088000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":52220000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":45039000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":33446000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":40025000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":170730000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":46104000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31376000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11408000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":48293000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2019-09-30","value":8741000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2019-12-31","value":9250000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2019-12-31","value":9250000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":137181000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":41122000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":31466000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":23630000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":41085000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2020-03-31","value":9402000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":137303000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":48789000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":35378000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":39578000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2020-06-30","value":9806000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":44972000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":168717000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20294000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":18858000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":22179000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":139085000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2020-09-30","value":8743000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2020-12-31","value":9830000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2020-12-31","value":9830000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":39374000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":19555000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2021-03-31","value":9706000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":24732000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":9714000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":9426000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":10961000},"interestExpense@2010Q4":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":10372000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":40473000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":13080000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":17442000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":23909000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":15028000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":69459000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14878000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":14263000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":15400000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":19528000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":64069000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15863000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":17504000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18459000},"interestExpense@2013Q4":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":21950000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":73776000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":20518000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":22072000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22494000},"interestExpense@2014Q4":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":19570000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":84654000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17828000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":18859000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":17748000},"interestExpense@2015Q4":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":18142000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":72577000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16023000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18401000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":17137000},"interestExpense@2016Q4":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":15828000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":67389000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14923000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14540000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":11692000},"interestExpense@2017Q4":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":12987000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":54142000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":14344000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15846000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18700000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":22034000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":70924000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21223000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":21517000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":20076000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":17568000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80384000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17273000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19785000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":21756000},"interestExpense@2020Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":19139000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":77953000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19016000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":18626000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":22230000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-1437000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32459000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":4458000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":37318000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7895000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":8641000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-582000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-222384000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-213021000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-5059000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":25185000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12950000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":8162000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":41238000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21552000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":9136000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":16514000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":6980000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":54182000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10032000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14414000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":72139000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":22988000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":120372000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":29701000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":23724000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":11959000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":23324000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":88708000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":35194000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":8640000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":23960000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":64620000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":132414000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":69508000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-343000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10581000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":18220000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":97966000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":25946000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":33938000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15605000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":12606000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":88095000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26033000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":23046000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":15679000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":20698000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":85456000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15259000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":13026000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":14902000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":123733000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":40362000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":28046000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24137000},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.17},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.47},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.27},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.61},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.36},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.01},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.21},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.36},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.92},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.51},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.66},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.3},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.24},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.72},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.51},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.45},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.31},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.39},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.65},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.27},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.23},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.26},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":99886000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2012-03-31","value":84580000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-06-30","value":66684000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-09-30","value":37524000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-12-31","value":66628000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-12-31","value":66628000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2013-03-31","value":57627000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-06-30","value":28893000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-09-30","value":35435000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2013-12-31","value":57354000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2013-12-31","value":57354000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-03-31","value":47927000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-06-30","value":80120000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-09-30","value":42451000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":40230000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":40230000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-03-31","value":70724000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2015-06-30","value":137665000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2015-09-30","value":171541000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-12-31","value":185919000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-12-31","value":185919000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-03-31","value":148498000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-06-30","value":192556000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-09-30","value":90066000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-12-31","value":230214000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-12-31","value":230214000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2017-03-31","value":174138000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-06-30","value":118390000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2017-09-30","value":77212000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2017-12-31","value":47818000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2017-12-31","value":47818000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-03-31","value":54723000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-06-30","value":66696000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":71965000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":98802000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":98802000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2019-03-31","value":79366000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2019-06-30","value":110665000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2019-09-30","value":97602000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":71173000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":71173000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-03-31","value":231149000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-06-30","value":173718000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-09-30","value":197309000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":448252000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-12-31","value":448252000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-03-31","value":376630000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-06-30","value":250009000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-09-30","value":267802000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":239278000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":239278000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-31","value":130006000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-06-30","value":263425000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-09-30","value":154633000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":95872000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":95872000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-03-31","value":414856000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2023-06-30","value":275066000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-09-30","value":78079000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-12-31","value":195808000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-12-31","value":195808000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2024-03-31","value":201506000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2024-06-30","value":66262000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-09-30","value":88129000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":94395000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":94395000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2025-03-31","value":112704000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-06-30","value":88492000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-09-30","value":79555000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":147448000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":147448000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2026-03-31","value":654645000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-06-30","value":513747000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2009-12-31","value":195255000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2009-12-31","value":195255000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2010-06-30","value":189301000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2010-09-30","value":218771000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":204654000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":204654000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-03-31","value":230980000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2011-06-30","value":215425000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2011-09-30","value":248672000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-12-31","value":292185000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-12-31","value":292185000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-03-31","value":275473000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-06-30","value":275463000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2012-09-30","value":266522000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2012-12-31","value":276234000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2012-12-31","value":276234000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-03-31","value":299813000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2013-06-30","value":268485000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":299099000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2013-12-31","value":289340000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2013-12-31","value":289340000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-03-31","value":292613000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-06-30","value":306823000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2014-09-30","value":327381000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":273874000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":273874000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-03-31","value":307060000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2015-06-30","value":369506000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":370732000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":375136000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":375136000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":379565000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":380236000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-09-30","value":309372000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":472830000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":472830000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-03-31","value":428749000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":387236000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2017-09-30","value":332245000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2017-12-31","value":321646000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2017-12-31","value":321646000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2018-03-31","value":322130000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2018-06-30","value":395634000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-09-30","value":421774000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2018-12-31","value":473064000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2018-12-31","value":473064000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-03-31","value":421621000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":412351000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-09-30","value":432310000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":415664000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":415664000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2020-03-31","value":584286000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2020-06-30","value":517069000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":532591000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":779154000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":779154000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2021-03-31","value":724935000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":587989000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":635439000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":601932000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":601932000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":507989000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":585608000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":474975000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":456717000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":456717000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":810987000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2023-06-30","value":685981000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":515657000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":646003000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":646003000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2024-03-31","value":609235000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2024-06-30","value":516995000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":537491000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":547122000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":547122000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2025-03-31","value":600854000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":508909000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":504715000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":597769000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":597769000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2026-03-31","value":1082225000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":1020776000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2009-12-31","value":1864193000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2009-12-31","value":1864193000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2010-06-30","value":1940759000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2010-09-30","value":1964709000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-12-31","value":2043328000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-12-31","value":2043328000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-03-31","value":2093947000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-06-30","value":2110813000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-09-30","value":2210721000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2011-12-31","value":2314718000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2011-12-31","value":2314718000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-03-31","value":2327769000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-06-30","value":2294100000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2012-09-30","value":2258363000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-12-31","value":2087523000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-12-31","value":2087523000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2013-03-31","value":2133925000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2013-06-30","value":2137900000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-09-30","value":2168335000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2013-12-31","value":2159433000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2013-12-31","value":2159433000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2014-03-31","value":2134347000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2014-06-30","value":2144929000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-09-30","value":2171913000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2014-12-31","value":2121556000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2014-12-31","value":2121556000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-03-31","value":2183333000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-06-30","value":2276550000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-09-30","value":2286333000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-12-31","value":2273982000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-12-31","value":2273982000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2016-03-31","value":2260134000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2016-06-30","value":2273013000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-09-30","value":2279271000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2016-12-31","value":2461569000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2016-12-31","value":2461569000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2017-03-31","value":2499888000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2017-06-30","value":2510633000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-09-30","value":2503738000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-12-31","value":2623864000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-12-31","value":2623864000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2018-03-31","value":2710817000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2018-06-30","value":2994149000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":3059583000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":3121350000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":3121350000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2019-03-31","value":3143214000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2019-06-30","value":3193781000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-09-30","value":3259493000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":3250494000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":3250494000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-03-31","value":3445613000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-06-30","value":3418377000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-09-30","value":3520947000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3888987000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-12-31","value":3888987000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-03-31","value":3859213000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-06-30","value":3818550000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-09-30","value":4359366000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":4425678000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":4425678000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-03-31","value":4414189000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-06-30","value":4541976000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-09-30","value":4524531000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-12-31","value":4611579000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-12-31","value":4611579000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2023-03-31","value":5015270000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2023-06-30","value":5010644000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":5010812000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-12-31","value":5208279000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-12-31","value":5208279000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2024-03-31","value":5516844000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":5506802000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":5590341000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":5666224000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":5666224000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-03-31","value":5838947000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-06-30","value":6015612000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-09-30","value":6092858000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":6246508000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":6246508000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2026-03-31","value":6772438000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-06-30","value":6788245000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2009-12-31","value":139603000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2009-12-31","value":139603000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2010-06-30","value":150876000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2010-09-30","value":139696000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":137722000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":137722000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-03-31","value":142551000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2011-06-30","value":145126000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2011-09-30","value":187676000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-12-31","value":193770000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-12-31","value":193770000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-03-31","value":187654000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-06-30","value":198320000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2012-09-30","value":189170000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2012-12-31","value":212134000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2012-12-31","value":212134000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-03-31","value":194209000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2013-06-30","value":208591000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":194109000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2013-12-31","value":186339000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2013-12-31","value":186339000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-03-31","value":211828000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-06-30","value":225994000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2014-09-30","value":197043000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":205753000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":205753000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-03-31","value":244854000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2015-06-30","value":217366000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":180737000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":188501000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":188501000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":185045000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":193145000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-09-30","value":201905000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":189251000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2016-12-31","value":189251000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-03-31","value":207491000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":214177000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2017-09-30","value":193456000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2017-12-31","value":283345000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2017-12-31","value":283345000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2018-03-31","value":205211000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2018-06-30","value":341031000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-09-30","value":396365000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2018-12-31","value":361944000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2018-12-31","value":361944000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-03-31","value":268090000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":276594000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-09-30","value":352723000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":376476000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":376476000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2020-03-31","value":567319000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2020-06-30","value":404646000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-09-30","value":236303000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":248647000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":248647000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2021-03-31","value":254234000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":246229000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":534272000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":544156000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-12-31","value":544156000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":583991000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":353113000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":372028000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":343910000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":343910000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":390960000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2023-06-30","value":383209000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":540034000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":537012000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":537012000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2024-03-31","value":546254000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2024-06-30","value":530732000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":566334000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":598078000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":598078000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2025-03-31","value":619223000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":730676000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":654837000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":738388000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":738388000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2026-03-31","value":1012700000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":975887000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2012-06-30","value":1369889000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2009-12-31","value":952498000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2009-12-31","value":952498000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2010-06-30","value":1033680000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2010-09-30","value":1025894000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2010-12-31","value":1098101000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2010-12-31","value":1098101000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2011-03-31","value":1153911000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2011-06-30","value":1163096000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2011-09-30","value":1262616000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2011-12-31","value":1408074000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2011-12-31","value":1408074000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-03-31","value":1411732000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2012-09-30","value":1335209000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2012-12-31","value":1391916000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2012-12-31","value":1391916000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-03-31","value":1437049000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2013-06-30","value":1414185000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-09-30","value":1431365000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2013-12-31","value":1414322000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2013-12-31","value":1414322000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-03-31","value":1368653000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-06-30","value":1374329000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-09-30","value":1388369000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2014-12-31","value":1334810000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2014-12-31","value":1334810000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2015-03-31","value":1364161000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2015-06-30","value":1282737000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-09-30","value":1228376000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2015-12-31","value":1190108000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2015-12-31","value":1190108000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2016-03-31","value":1161801000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-06-30","value":1155578000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2016-09-30","value":1138357000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2016-12-31","value":1288525000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2016-12-31","value":1288525000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2017-03-31","value":1298192000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-06-30","value":1305334000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2017-09-30","value":1263231000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2017-12-31","value":1321748000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2017-12-31","value":1321748000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2018-03-31","value":1318989000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2018-06-30","value":1567084000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-09-30","value":1621365000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2018-12-31","value":1667651000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2018-12-31","value":1667651000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2019-03-31","value":1671514000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2019-06-30","value":1693320000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-09-30","value":1745964000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-31","value":1725834000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-31","value":1725834000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2020-03-31","value":1902560000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2020-06-30","value":1851760000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-09-30","value":1940401000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1937720000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1937720000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2021-03-31","value":1899628000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-06-30","value":1848824000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-09-30","value":2377468000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-12-31","value":2417888000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-12-31","value":2417888000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-31","value":2389932000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-06-30","value":2553686000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-09-30","value":2523822000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":2581014000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":2581014000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-03-31","value":2668880000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2023-06-30","value":2593594000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-09-30","value":2595832000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-12-31","value":2756693000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-12-31","value":2756693000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2024-03-31","value":3030213000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2024-06-30","value":2999554000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-09-30","value":3065502000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":3105844000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":3105844000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2025-03-31","value":3243601000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-06-30","value":3385839000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-09-30","value":3440001000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":3555232000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":3555232000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2026-03-31","value":4053890000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2026-06-30","value":4044260000},"totalDebt@2011Q4":{"kind":"filed","concept":"LongTermDebt","filing":44,"unit":"USD","end":"2011-12-31","value":810961000},"totalDebt@FY2011":{"kind":"filed","concept":"LongTermDebt","filing":44,"unit":"USD","end":"2011-12-31","value":810961000},"totalDebt@2012Q4":{"kind":"filed","concept":"LongTermDebt","filing":35,"unit":"USD","end":"2012-12-31","value":957323000},"totalDebt@FY2012":{"kind":"filed","concept":"LongTermDebt","filing":35,"unit":"USD","end":"2012-12-31","value":957323000},"totalDebt@2013Q4":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2013-12-31","value":965840000},"totalDebt@FY2013":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2013-12-31","value":965840000},"totalDebt@2014Q4":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2014-12-31","value":1001410000},"totalDebt@FY2014":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2014-12-31","value":1001410000},"totalDebt@2015Q4":{"kind":"filed","concept":"LongTermDebt","filing":25,"unit":"USD","end":"2015-12-31","value":920465000},"totalDebt@FY2015":{"kind":"filed","concept":"LongTermDebt","filing":25,"unit":"USD","end":"2015-12-31","value":920465000},"totalDebt@2016Q4":{"kind":"filed","concept":"LongTermDebt","filing":29,"unit":"USD","end":"2016-12-31","value":956532000},"totalDebt@FY2016":{"kind":"filed","concept":"LongTermDebt","filing":29,"unit":"USD","end":"2016-12-31","value":956532000},"totalDebt@2017Q4":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2017-12-31","value":877064000},"totalDebt@FY2017":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2017-12-31","value":877064000},"totalDebt@2018Q4":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2018-12-31","value":1128997000},"totalDebt@FY2018":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2018-12-31","value":1128997000},"totalDebt@2019Q4":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2019-12-31","value":1167912000},"totalDebt@FY2019":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2019-12-31","value":1167912000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2020-12-31","value":1474174000},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2020-12-31","value":1474174000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2021-12-31","value":1925530000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2021-12-31","value":1925530000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2022-12-31","value":2052601000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2022-12-31","value":2052601000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2023-12-31","value":1989557000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2023-12-31","value":1989557000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2024-12-31","value":2344746000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2024-12-31","value":2344746000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2025-12-31","value":2660570000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2025-12-31","value":2660570000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2009-06-30","value":875901000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2009-09-30","value":897237000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2009-12-31","value":911695000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2009-12-31","value":911695000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2010-03-31","value":909364000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2021-06-30","value":9871000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2021-09-30","value":9542000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2010-06-30","value":907079000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2010-09-30","value":938815000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-12-31","value":945227000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-12-31","value":945227000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2011-03-31","value":940036000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-06-30","value":947717000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2011-09-30","value":948105000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2011-12-31","value":906644000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2011-12-31","value":906644000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2012-03-31","value":916037000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2012-06-30","value":924211000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2012-09-30","value":923154000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2012-12-31","value":695607000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2012-12-31","value":695607000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-03-31","value":696876000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2013-06-30","value":723715000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2013-09-30","value":736970000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2013-12-31","value":745111000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2013-12-31","value":745111000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2014-03-31","value":765694000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2014-06-30","value":770600000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2021-12-31","value":9329000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2014-09-30","value":783544000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2014-12-31","value":789324000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2014-12-31","value":789324000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-03-31","value":819172000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-06-30","value":993813000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2015-09-30","value":1057957000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2015-12-31","value":1087307000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2015-12-31","value":1087307000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2016-03-31","value":1098333000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2016-06-30","value":1120700000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2016-09-30","value":1139099000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2016-12-31","value":1168272000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2016-12-31","value":1168272000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2017-03-31","value":1194674000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2017-06-30","value":1199401000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2024-03-31","value":10112000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2024-06-30","value":9985000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2024-09-30","value":10856000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2024-12-31","value":9448000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2024-12-31","value":9448000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2025-03-31","value":9573000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":20,"unit":"USD","end":"2025-06-30","value":10985000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2025-09-30","value":9904000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2025-12-31","value":10402000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2025-12-31","value":10402000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2026-03-31","value":10088000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2026-06-30","value":9906000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":110772000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":19769000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":79756000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":81776000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115209000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":78579000},"#9":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13957000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":13957000},"#10":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":25367000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":25367000},"#11":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":259234000},"#12":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":25367000},"#13":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":233867000},"#14":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":868000},"#15":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":868000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#16"}],"rule":"component-sum","value":233867000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":105977000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":115146000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":132233000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":148761000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":156612000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":182972000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":292124000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":76364000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":79581000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23137000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":45963000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":46102000},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-10-01","end":"2014-12-31","value":46018000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":45859000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":48079000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":50600000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":51113000},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":49668000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":49187000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":49782000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":50137000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":50289000},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":50293000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":50140000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":50491000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":50624000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":50867000},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":51053000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":50769000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":51051000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":50958000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":50963000},"dilutedShares@2018Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-10-01","end":"2018-12-31","value":50936000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":50969000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":51012000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":51094000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":51334000},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":51511000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":51227000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":51526000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":51362000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":51282000},"dilutedShares@2020Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-10-01","end":"2020-12-31","value":53551000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":51937000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":56735000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":56316000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":56298000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":60770000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2011-12-31","value":45430886},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2011-12-31","value":45430886},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-03-31","value":45430886},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2012-06-30","value":45430886},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2012-09-30","value":45430886},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2012-12-31","value":45453801000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2012-12-31","value":45453801000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2013-03-31","value":45430886},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2013-06-30","value":45430886000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2013-09-30","value":45453801000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2013-12-31","value":45460653},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2013-12-31","value":45460653},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2014-03-31","value":45478717},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2014-06-30","value":45518847},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2014-09-30","value":45530627},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2014-12-31","value":45537162},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2014-12-31","value":45537162},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2015-03-31","value":48828331},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2015-06-30","value":49002583},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2015-09-30","value":49035593},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-12-31","value":49107901},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-12-31","value":49107901},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2016-03-31","value":49320335},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2016-06-30","value":49566867},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-09-30","value":49634659},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2016-12-31","value":49667340},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2016-12-31","value":49667340},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2017-03-31","value":49706450},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-06-30","value":49910280},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2017-09-30","value":50597124},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2017-12-31","value":50609051},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2017-12-31","value":50609051},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2018-03-31","value":50617209},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2018-06-30","value":50630138},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-09-30","value":50672520},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2018-12-31","value":50699781},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2018-12-31","value":50699781},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2019-03-31","value":50752101},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2019-06-30","value":50862581},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-09-30","value":50993861},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2019-12-31","value":51031652},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2019-12-31","value":51031652},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2020-03-31","value":51035718},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2020-06-30","value":51067163},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-09-30","value":51068590},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":55983259},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":55983259},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2021-03-31","value":55984392},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-06-30","value":55997406},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-09-30","value":56001501},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-12-31","value":56056450},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-12-31","value":56056450},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-03-31","value":56071682},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-06-30","value":55933801},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-09-30","value":56048185},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-12-31","value":56095918},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-12-31","value":56095918},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-03-31","value":59705941},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2023-06-30","value":60260334},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-09-30","value":60354082},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-12-31","value":60358887},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-12-31","value":60358887},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2024-03-31","value":60421682},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2024-06-30","value":60453143},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-09-30","value":60476526},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":60500580},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":60500580},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2025-03-31","value":60662626},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-06-30","value":60723470},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-09-30","value":60781792},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":60845411},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":60845411},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2026-03-31","value":61451752},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-06-30","value":61496941},"#17":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":32648000},"#18":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#19":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5078000},"#20":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16193000},"#21":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":61274000},"#22":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":828000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":465335000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18","weight":-1},{"ref":"#19"},{"ref":"#20"},{"ref":"#21"},{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":581356000},"#24":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"#25":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"#26":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1392000},"#27":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4682000},"#28":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":14044000},"#29":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2318000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":148053000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1},{"ref":"#26"},{"ref":"#27"},{"ref":"#28"},{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":170489000},"#31":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"#32":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4269000},"#33":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1439000},"#34":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4370000},"#35":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":19786000},"#36":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":251000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":177123000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1},{"ref":"#33"},{"ref":"#34"},{"ref":"#35"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":198700000},"#38":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"#39":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3125000},"#40":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1284000},"#41":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4895000},"#42":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":20174000},"#43":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":377000},"#44":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":185690000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1},{"ref":"#40"},{"ref":"#41"},{"ref":"#42"},{"ref":"#43"},{"ref":"#44"}],"rule":"component-sum","value":209295000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-06-30","value":44338000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2011-09-30","value":59077000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":746044000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":746044000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":192113000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":192113000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":662591000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":662591000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":692812000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":692812000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":719267000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":719267000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":199038000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":199038000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":42,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":184065000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":184065000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":170499000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":170499000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":553602000},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":192442000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":192442000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":119026000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":705342000},"#56":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":525960000},"#57":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":179382000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":179382000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":705342000},"#58":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":166352000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":166352000},"#59":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":146901000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":146901000},"#60":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":158842000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":158842000},"#61":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":663084000},"#62":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":472095000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":190989000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":190989000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":663084000},"#64":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":183710000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":183710000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":88001000},"#65":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":734159000},"#66":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":528673000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":205486000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":205486000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":734159000},"#68":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":185232000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":185232000},"#69":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":194796000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":194796000},"#70":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":208056000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":208056000},"#71":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":829424000},"#72":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":588084000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":241340000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":241340000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":829424000},"#74":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":224166000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":224166000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":373421000},"#75":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":879654000},"#76":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":648913000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":230741000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":230741000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":879654000},"#78":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":229762000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":229762000},"#79":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":234018000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":234018000},"#80":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":249727000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":249727000},"#81":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":989543000},"#82":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":713507000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":276036000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":276036000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":989543000},"#84":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":403911000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":403911000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":88977000},"#85":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":559524000},"#86":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":410281000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":149243000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":559524000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":120231000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":140487000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10658000},"#87":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":594644000},"#88":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":41314000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":553330000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":594644000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":151594000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":159861000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":184617000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":166519000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":189898000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":179364000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":157185000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":166365000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":184023000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":178299000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":166480000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":190465000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":99499000},"#89":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":412010000},"#90":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":317836000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":94174000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":412010000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":82654000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":96266000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":101477000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":92833000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":373230000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":97820000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":104614000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":110841000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":123734000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":132352000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":129837000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":132297000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":116082000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":118906000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":152679000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":130749000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":130905000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":71960000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":79865000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":87646000},"#91":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":291551000},"#92":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":219754000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":71797000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":291551000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":66960000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":77613000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":76294000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":74736000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":295603000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":82827000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":71461000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":75078000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":90743000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":311681000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":92558000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":89771000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":102054000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":94055000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":372761000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":92129000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":102298000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":90993000},"#93":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":398746000},"#94":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":283333000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":115413000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":398746000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":113805000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":111477000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":114777000},"#95":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":340059000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":125276000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":465335000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":109163000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":145306000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":148053000},"#96":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":565406000},"#97":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":402522000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":162884000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":565406000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":145356000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":151577000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":152922000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":18097000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":77627000},"#98":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":607035000},"#99":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":449855000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":157180000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":607035000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":156835000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":177123000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":185690000},"#100":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":716858000},"#101":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":519648000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":197210000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":716858000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":283542000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":190066000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":27539000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":39161000},"#102":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":120459000},"#103":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":98082000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":22377000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":120459000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":15694000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":18653000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":25183000},"#104":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":264338000},"#105":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":188762000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":75576000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":264338000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69905000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":57601000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":61108000},"#106":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":268824000},"#107":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":188614000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":80210000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":268824000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":76069000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":49490000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":60003000},"#108":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":264018000},"#109":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":185562000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":78456000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":264018000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":78810000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":61386000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58862000},"#110":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":272619000},"#111":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":199058000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":73561000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":272619000},"#112":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":5582000},"#113":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":3215000},"#114":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":2487000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":11284000},"#115":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":6437000},"#116":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":3393000},"#117":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":3863000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":13693000},"#118":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26412000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":19554000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":6858000},"#121":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":14584000},"#122":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":10909000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":3675000},"#124":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":10502000},"#125":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":7151000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":3351000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#123"},{"ref":"#126"}],"rule":"component-sum","value":13884000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"},{"ref":"#124"}],"rule":"component-sum","value":51498000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":25992000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":12065000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-221007000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":99886000},"#127":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":7020000},"#128":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3202000},"#129":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3267000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":13489000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":6996000},"#131":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2686000},"#132":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":3614000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"},{"ref":"#132"}],"rule":"component-sum","value":13296000},"#133":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":5780000},"#134":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":3333000},"#135":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1252000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":10365000},"#136":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":7646000},"#137":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":4226000},"#138":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1987000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":13859000},"#139":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27442000},"#140":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13447000},"#141":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":10120000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3179000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"},{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":54188000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-159896000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":7007000},"#144":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2660000},"#145":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2207000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":11874000},"#146":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7479000},"#147":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":3725000},"#148":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2575000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":13779000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":6269000},"#150":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2940000},"#151":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":2346000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":11555000},"#152":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":7130000},"#153":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":6882000},"#154":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1673000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":15685000},"#155":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":27366000},"#156":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":16053000},"#157":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8801000},"#158":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3279000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"},{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":55499000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":7684000},"#159":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7314000},"#160":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4922000},"#161":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1048000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":13284000},"#162":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":6793000},"#163":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":4666000},"#164":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2012-04-03","end":"2012-06-30","value":1464000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":12923000},"#165":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":6132000},"#166":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":3346000},"#167":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1436000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":10914000},"#168":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":7952000},"#169":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":3089000},"#170":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":2160000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":13201000},"#171":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":28066000},"#172":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15718000},"#173":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6108000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3289000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"},{"ref":"#173"},{"ref":"#174"}],"rule":"component-sum","value":53181000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":37862000},"#175":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":6584000},"#176":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":11509000},"#177":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1000000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"},{"ref":"#177"}],"rule":"component-sum","value":19093000},"#178":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7134000},"#179":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3777000},"#180":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1608000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":12519000},"#181":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6546000},"#182":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2575000},"#183":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":838000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":9959000},"#184":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":8924000},"#185":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":6752000},"#186":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1519000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":17195000},"#187":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":29188000},"#188":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24613000},"#189":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4965000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3280000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"},{"ref":"#189"},{"ref":"#190"}],"rule":"component-sum","value":62046000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":29797000},"#191":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7596000},"#192":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3379000},"#193":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-87000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":10888000},"#194":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6072000},"#195":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3216000},"#196":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":232000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":9520000},"#197":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":7179000},"#198":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":4258000},"#199":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":250000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":11687000},"#200":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":7767000},"#201":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":4572000},"#202":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":388000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"},{"ref":"#202"}],"rule":"component-sum","value":12727000},"#203":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":28614000},"#204":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15425000},"#205":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":783000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3300000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204"},{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":48122000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":21615000},"#207":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10204000},"#208":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3433000},"#209":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":363000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":14000000},"#210":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":7443000},"#211":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4283000},"#212":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":414000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":12140000},"#213":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7950000},"#214":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4383000},"#215":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":335000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":12668000},"#216":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":9185000},"#217":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3978000},"#218":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":668000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"},{"ref":"#218"}],"rule":"component-sum","value":13831000},"#219":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":34782000},"#220":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":16077000},"#221":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1780000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3300000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"},{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":55939000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":96958000},"#223":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8749000},"#224":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3675000},"#225":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":349000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":12773000},"#226":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":8783000},"#227":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3668000},"#228":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":595000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"},{"ref":"#228"}],"rule":"component-sum","value":13046000},"#229":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19093000},"#230":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4793000},"#231":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1086000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":24972000},"#232":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":10085000},"#233":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":4288000},"#234":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":732000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":15105000},"#235":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":46710000},"#236":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16424000},"#237":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2762000},"#238":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4400000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236"},{"ref":"#237"},{"ref":"#238"}],"rule":"component-sum","value":70296000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":42571000},"#239":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9949000},"#240":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4363000},"#241":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":602000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":14914000},"#242":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12201000},"#243":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4090000},"#244":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1050000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":17341000},"#245":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10877000},"#246":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3630000},"#247":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":716000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":15223000},"#248":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":9854000},"#249":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":3517000},"#250":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":789000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"},{"ref":"#250"}],"rule":"component-sum","value":14160000},"#251":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":42881000},"#252":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":15600000},"#253":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3157000},"#254":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6900000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252"},{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":68538000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":22330000},"#255":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13849000},"#256":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3699000},"#257":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1108000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":18656000},"#258":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15866000},"#259":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3712000},"#260":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1251000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":20829000},"#261":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13606000},"#262":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":8578000},"#263":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":706000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":22890000},"#264":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":4429000},"#265":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":3813000},"#266":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1118000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":9360000},"#267":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":47750000},"#268":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":19802000},"#269":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4183000},"#270":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11200000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"},{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":82935000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":43788000},"#271":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":15689000},"#272":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3865000},"#273":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":900000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":20454000},"#274":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":14181000},"#275":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3276000},"#276":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":810000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":18267000},"#277":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":11931000},"#278":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3783000},"#279":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1062000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":16776000},"#280":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":14032000},"#281":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":4123000},"#282":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1875000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":20030000},"#283":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":55833000},"#284":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":15047000},"#285":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4647000},"#286":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13300000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"},{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":88827000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":34801000},"#287":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16745000},"#288":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4794000},"#289":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1619000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":23158000},"#290":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":11870000},"#291":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4854000},"#292":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1172000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"},{"ref":"#292"}],"rule":"component-sum","value":17896000},"#293":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":14539000},"#294":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4076000},"#295":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1490000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":20105000},"#296":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":17072000},"#297":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3660000},"#298":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1114000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":21846000},"#299":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":60226000},"#300":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":17384000},"#301":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5395000},"#302":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14400000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300"},{"ref":"#301"},{"ref":"#302"}],"rule":"component-sum","value":97405000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":143490000},"#303":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18606000},"#304":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4276000},"#305":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":876000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":23758000},"#306":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":18240000},"#307":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3988000},"#308":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1128000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"},{"ref":"#308"}],"rule":"component-sum","value":23356000},"#309":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":23554000},"#310":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2671000},"#311":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1175000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":27400000},"#312":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":75901000},"#313":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":60400000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":15501000},"#315":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15199000},"#316":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10935000},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":4264000},"#318":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4129000},"#319":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3179000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":950000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#317"},{"ref":"#320"}],"rule":"component-sum","value":20715000},"#321":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21700000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#315"},{"ref":"#318"},{"ref":"#321"}],"rule":"component-sum","value":116929000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":29851000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":38643000},"#322":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17572000},"#323":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4365000},"#324":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1064000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"},{"ref":"#324"}],"rule":"component-sum","value":23001000},"#325":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":13526000},"#326":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3952000},"#327":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1388000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":18866000},"#328":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16057000},"#329":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4093000},"#330":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1238000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":21388000},"#331":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":47155000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":14119000},"#333":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12410000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":3783000},"#335":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3690000},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":1388000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#334"},{"ref":"#336"}],"rule":"component-sum","value":19290000},"#337":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27200000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#20"},{"ref":"#19"},{"ref":"#337"},{"ref":"#18","weight":-1}],"rule":"component-sum","value":109745000},"#338":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":17667000},"#339":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3948000},"#340":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1288000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"},{"ref":"#340"}],"rule":"component-sum","value":22903000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":46479000},"#341":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17814000},"#342":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5369000},"#343":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2083000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":25266000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#27"},{"ref":"#26"},{"ref":"#25","weight":-1}],"rule":"component-sum","value":20118000},"#344":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":68179000},"#345":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":49525000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":18654000},"#347":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18306000},"#348":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13999000},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":4307000},"#350":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7215000},"#351":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4763000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":2452000},"#353":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#354":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#349"},{"ref":"#352"},{"ref":"#355","weight":-1}],"rule":"component-sum","value":25413000},"#356":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":26800000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#347"},{"ref":"#350"},{"ref":"#356"},{"ref":"#353","weight":-1}],"rule":"component-sum","value":120500000},"#357":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":19537000},"#358":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5126000},"#359":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1564000},"#360":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":0},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"},{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"component-sum","value":26227000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":49088000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":164061000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":50543000},"#361":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18026000},"#362":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4167000},"#363":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1730000},"#364":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"},{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"component-sum","value":23923000},"#365":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":22973000},"#366":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4248000},"#367":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1816000},"#368":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6250000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"},{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"component-sum","value":22787000},"#369":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":80119000},"#370":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":60536000},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":19583000},"#372":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17694000},"#373":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":13541000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":4153000},"#375":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6501000},"#376":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5110000},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":1391000},"#378":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9375000},"#379":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6250000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":3125000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#374"},{"ref":"#377"},{"ref":"#380","weight":-1}],"rule":"component-sum","value":22002000},"#381":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27800000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#372"},{"ref":"#375"},{"ref":"#381"},{"ref":"#378","weight":-1}],"rule":"component-sum","value":122739000},"#382":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17909000},"#383":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4172000},"#384":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2542000},"#385":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3125000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"},{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"component-sum","value":21498000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":51887000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#34"},{"ref":"#33"},{"ref":"#32","weight":-1}],"rule":"component-sum","value":21326000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#41"},{"ref":"#40"},{"ref":"#39","weight":-1}],"rule":"component-sum","value":23228000},"#386":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":79592000},"#387":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":57869000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":21723000},"#389":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18898000},"#390":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13437000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":5461000},"#392":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6304000},"#393":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5265000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":1039000},"#395":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14844000},"#396":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10519000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":4325000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#391"},{"ref":"#394"},{"ref":"#397","weight":-1}],"rule":"component-sum","value":23898000},"#398":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25400000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#389"},{"ref":"#392"},{"ref":"#398"},{"ref":"#395","weight":-1}],"rule":"component-sum","value":115350000},"#399":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27336000},"#400":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5577000},"#401":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1132000},"#402":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4125000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"},{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"component-sum","value":29920000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":48223000},"#403":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":21104000},"#404":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5968000},"#405":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1501000},"#406":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"},{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"component-sum","value":27573000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":16255000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":23101000},"#407":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":66594000},"#408":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":58101000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":8493000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":66594000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":2205000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2307000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":14818000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":4238000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":23568000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3119000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":19374000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":24208000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":17306000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":61555000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":25742000},"#409":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":169357000},"#410":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":114496000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":54861000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":169357000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":45078000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":38607000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":38893000},"#411":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":152803000},"#412":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":122578000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":30225000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":152803000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53166000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":24224000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":37567000},"#413":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166585000},"#414":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":114957000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":51628000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166585000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":52583000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":35127000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":35675000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30782000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-7967000},"#415":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":172470000},"#416":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":123385000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":49085000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":172470000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50913000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":35318000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":40432000},"#417":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":169225000},"#418":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":126663000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":42562000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":169225000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":80255000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":34198000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-211805000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":51136000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85836000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16501000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":22313000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":38583000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7300000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":769000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":16241000},"#419":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":113599000},"#420":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":77397000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":36202000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":113599000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":41391000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":33967000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":29047000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":18076000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":23040000},"#421":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":78360000},"#422":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":58348000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":20012000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":78360000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-5098000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-5908000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":44415000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-2627000},"#423":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":103551000},"#424":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":61331000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":42220000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":103551000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32379000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":22637000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":27642000},"#425":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":95609000},"#426":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":82658000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":12951000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":95609000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42075000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":18559000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":29603000},"#427":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":139085000},"#428":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":90237000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":48848000},"#429":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":115377000},"#430":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":83661000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":31716000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":115377000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37606000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":21960000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":19970000},"#431":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":105748000},"#432":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":79536000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":26212000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":105748000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":28631000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":17159000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":87743000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":24393000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":25054000},"#433":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":16241000},"#434":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":12063000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":4178000},"#435":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":98881000},"#436":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":73078000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":25803000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":98881000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":30968000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":33716000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":34822000},"#437":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":134031000},"#438":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":99506000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":34525000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":134031000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":34473000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":36682000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":35677000},"#439":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":141851000},"#440":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":106832000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":35019000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":141851000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":44993000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":43938000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":4415000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":4358000},"#441":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":82658000},"#442":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":59872000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":22786000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":82658000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21081000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20418000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22403000},"#443":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":87743000},"#444":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":63902000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":23841000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23631000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-8975000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":8133000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":866000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-43080000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-43056000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":16051000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":22027000},"#445":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":68851000},"#446":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":52663000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":16188000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":68851000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1838000},"#447":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":62092000},"#448":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":43187000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":18905000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":62092000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":18430000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":11260000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18110000},"#449":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65841000},"#450":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":47800000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":18041000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65841000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":29029000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":24191000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35453000},"#451":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":124399000},"#452":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":88673000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":35726000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":124399000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38587000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":22243000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":22082000},"#453":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":123733000},"#454":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":82912000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":40821000},"#455":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":123898000},"#456":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":92545000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":31353000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":123898000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":44068000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":27086000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.51},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.04},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.03},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.71},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.1},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.82},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-0.2},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.18},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.02},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":-0.95},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.95},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.17},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.19},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.01},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.77},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.7},"#457":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-4.69},"#458":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":45431000},"#459":{"kind":"computed","op":"product","terms":[{"ref":"#457"},{"ref":"#458"}],"value":-213071390.00000003},"#460":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":0.35},"#461":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":45438000},"#462":{"kind":"computed","op":"product","terms":[{"ref":"#460"},{"ref":"#461"}],"value":15903299.999999998},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#462","weight":-1}],"value":-228974690.00000003},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#458","weight":4},{"ref":"#461","weight":-3}],"rule":"unaverage-quarter","value":45410000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"per-share-quarter","value":-5.042384717022683},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-4.69},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.11},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.55},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.28},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.19},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":0.91},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.47},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.2},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.36},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.15},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.18},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.21},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.28},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.41},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.46},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.45},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.6},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.47},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.24},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.46},"#465":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.1},"#466":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":56402000},"#467":{"kind":"computed","op":"product","terms":[{"ref":"#465"},{"ref":"#466"}],"value":62042200.00000001},"#468":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":0.77},"#469":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":56413000},"#470":{"kind":"computed","op":"product","terms":[{"ref":"#468"},{"ref":"#469"}],"value":43438010},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#470","weight":-1}],"value":18604190.000000007},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":56369000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"per-share-quarter","value":0.3300429313984638},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.1},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.33},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.2},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.32},"#473":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":1.17},"#474":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":56503000},"#475":{"kind":"computed","op":"product","terms":[{"ref":"#473"},{"ref":"#474"}],"value":66108509.99999999},"#476":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.85},"#477":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":56479000},"#478":{"kind":"computed","op":"product","terms":[{"ref":"#476"},{"ref":"#477"}],"value":48007150},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#478","weight":-1}],"value":18101359.999999993},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#477","weight":-3}],"rule":"unaverage-quarter","value":56575000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"per-share-quarter","value":0.3199533362792752},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":1.17},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.51},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.4},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.59},"#481":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.08},"#482":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":59762000},"#483":{"kind":"computed","op":"product","terms":[{"ref":"#481"},{"ref":"#482"}],"value":124304960},"#484":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.49},"#485":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":59494000},"#486":{"kind":"computed","op":"product","terms":[{"ref":"#484"},{"ref":"#485"}],"value":88646060},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#486","weight":-1}],"value":35658900},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#482","weight":4},{"ref":"#485","weight":-3}],"rule":"unaverage-quarter","value":60566000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"per-share-quarter","value":0.588761021034904},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.08},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.64},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.37},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.36},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-12-31","value":82815000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-12-31","value":82815000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-03-31","value":40675000},"#489":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.04},"#490":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":60790000},"#491":{"kind":"computed","op":"product","terms":[{"ref":"#489"},{"ref":"#490"}],"value":124011600},"#492":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.37},"#493":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":60726000},"#494":{"kind":"computed","op":"product","terms":[{"ref":"#492"},{"ref":"#493"}],"value":83194620},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#494","weight":-1}],"value":40816980},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"#490","weight":4},{"ref":"#493","weight":-3}],"rule":"unaverage-quarter","value":60982000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"per-share-quarter","value":0.6693283263913942},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.04},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.66},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.46},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.39},"#497":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.02},"#498":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":61362000},"#499":{"kind":"computed","op":"product","terms":[{"ref":"#497"},{"ref":"#498"}],"value":123951240},"#500":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.51},"#501":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":61132000},"#502":{"kind":"computed","op":"product","terms":[{"ref":"#500"},{"ref":"#501"}],"value":92309320},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#502","weight":-1}],"value":31641920},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#498","weight":4},{"ref":"#501","weight":-3}],"rule":"unaverage-quarter","value":62052000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"per-share-quarter","value":0.5099258686263134},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.02},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.71},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.43},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2009-06-30","value":46028000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2009-09-30","value":20343000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2009-12-31","value":46307000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2009-12-31","value":46307000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-03-31","value":43111000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2010-06-30","value":54195000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2010-09-30","value":49240000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":79644000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":58934000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":20710000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":101403000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":21759000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":101403000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":13066000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":39506000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":13066000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":26440000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":98514000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":59008000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":132734000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":34220000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":132734000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":41874000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":68076000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27044000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":72079000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":41874000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":30205000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":62384000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":-9695000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":89471000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":27087000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":89471000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18216000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":19950000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":18216000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":1734000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":32226000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":12276000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":86760000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":54534000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":86760000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":103579000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":68076000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":35503000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":178770000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":75191000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":213235000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":34465000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":213235000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":83147000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":112726000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":83147000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":29579000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":122965000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":10239000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":190025000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":67060000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":190025000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":119573000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27044000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":92529000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":158027000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":38454000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":159285000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":1258000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":159285000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":71463000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":114158000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":71463000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":42695000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":166533000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":52375000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":245575000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":79042000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":245575000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":67050000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":19769000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":47281000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":103156000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":36106000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":145822000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":42666000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":145822000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":77437000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":156079000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":77437000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":78642000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":201452000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":45373000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":236493000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":35041000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":236493000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":154354000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":79756000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":74598000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":238890000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":84536000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":265005000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":26115000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":265005000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":68924000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":98844000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":68924000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":29920000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":144791000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":45947000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":258822000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":114031000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":258822000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":115290000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":81776000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":33514000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":206247000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":90957000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":280974000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":74727000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":280974000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":56456000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":130505000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":56456000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":74049000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":170256000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":39751000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":309401000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":139145000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":309401000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":145904000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115209000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":30695000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":252300000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":106396000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":410919000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":158619000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":410919000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":88010000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":184907000},"#565":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":88010000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":96897000},"#566":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":230061000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":45154000},"#567":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":335101000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":105040000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":335101000},"#568":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":129192000},"#569":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":78579000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":50613000},"#570":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":77696000},"#571":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":55332000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":22364000},"#572":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":110772000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":33076000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":48240000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":58934000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":48240000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":10694000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":194926000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":139171000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":55755000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":55755000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":151930000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":151930000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":180771000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":109614000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":71157000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":71157000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":269677000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":88906000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":88906000},"#584":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1786000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#584"}],"rule":"component-sum","value":271463000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":233020000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":233020000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":204628000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":204628000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":158781000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":158781000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":152450000},"#589":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":500000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589"}],"rule":"component-sum","value":152950000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":92932000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#14"}],"rule":"component-sum","value":260102000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":63109000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":63109000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":66551000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":66551000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":67739000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":67739000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":258521000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":67739000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":190782000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":190782000},"#596":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":0},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#596"}],"rule":"component-sum","value":258521000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":51303000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":51303000},"#598":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283451000},"#599":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1472000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"}],"rule":"component-sum","value":284923000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":114880000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":63577000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":63577000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":190530000},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":75650000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":75650000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":279986000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":89456000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":89456000},"#606":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#606"}],"rule":"component-sum","value":279986000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":80375000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":80375000},"#608":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":48794000},"#609":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":31193000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":17601000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":151254000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":70879000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":70879000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":231784000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":80530000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":80530000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":320738000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":88954000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":88954000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":320738000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":87896000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":87896000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":207888000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":119992000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":119992000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":288423000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":80535000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":80535000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":419272000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":130849000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":130849000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":419272000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":137246000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":137246000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":263439000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":126193000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":126193000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64376000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":15582000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64376000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":408378000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":144939000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":144939000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":563476000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":155098000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":155098000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":563476000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":106877000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":106877000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":266713000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":159836000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":159836000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":20449000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":40329000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":20449000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":19880000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":448791000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":182078000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":182078000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":618383000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":169592000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":169592000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":618383000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":103386000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":103386000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":250225000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":146839000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":146839000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":64461000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":24132000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":100799000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":359941000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":109716000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":109716000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":487678000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":127737000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":127737000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":487678000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":192602000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":192602000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":327426000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":134824000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":134824000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":86761000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":22300000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":86761000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":474693000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":147267000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":147267000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":619776000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":145083000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":145083000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":619776000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":113787000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":113787000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":251804000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":138017000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":138017000},"#659":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":270623000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":270623000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":23370000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":107206000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":48005000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":23370000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":24635000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":71261000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":23256000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":93534000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":22273000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":93534000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24744000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":49757000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24744000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":25013000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":75812000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":26055000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":99484000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":23672000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":99484000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":122578000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":83685000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":38893000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":198792000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":76214000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":198792000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":224797000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62351000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":63800000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":66661000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262863000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":192813000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":70050000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262863000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":69777000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":70030000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":74981000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":292124000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":214789000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":77335000},"#675":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":45884000},"#676":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23137000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":22747000},"#677":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":70911000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":25027000},"#678":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":92932000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":22021000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":23417000},"#679":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":48819000},"#680":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":23417000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":25402000},"#681":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":74836000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":26017000},"#682":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":100798000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":25962000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25639000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2012-04-03","end":"2012-06-30","value":45438000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":45431000},"#683":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":52559000},"#684":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25639000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":26920000},"#685":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":80463000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":27904000},"#686":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":107206000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":26743000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26181000},"#687":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":51258000},"#688":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26181000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":25077000},"#689":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":77565000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":26307000},"#690":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":105977000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":28412000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27059000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-10-01","end":"2012-12-31","value":45431000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":45431000},"#691":{"kind":"filed","concept":"DepreciationAndAmortization","filing":64,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":54082000},"#692":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27059000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":27023000},"#693":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":81010000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":26928000},"#694":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":115146000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":34136000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30553000},"#695":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":63580000},"#696":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30553000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":33027000},"#697":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":98371000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":34791000},"#698":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":132233000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":33862000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":36901000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":45431000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":45448000},"#699":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":73331000},"#700":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":36901000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":36430000},"#701":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":111328000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":37997000},"#702":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":148761000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":37433000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":36952000},"#703":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":74859000},"#704":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":36952000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":37907000},"#705":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":115672000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":40813000},"#706":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":156612000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":40940000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":42100000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":45494000},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":45610000},"#707":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":85539000},"#708":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":42100000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":43439000},"#709":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":134367000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":48828000},"#710":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":182972000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":48605000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":48108000},"#711":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":97005000},"#712":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":48108000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":48897000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53161000},"#713":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":107417000},"#714":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53161000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":54256000},"#715":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":164905000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":57488000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":45475000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":45660000},"#716":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":224797000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":59892000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":45451000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":45564000},"#717":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":45533000},"#718":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":45477000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717","weight":4},{"ref":"#718","weight":-3}],"rule":"unaverage-quarter","value":45701000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":45533000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":45457000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":45431000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":45450000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2010-10-01","end":"2010-12-31","value":45450000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":45452000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":45431000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":45443000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":45440000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-10-01","end":"2011-12-31","value":45431000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":45431000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":45437000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":56369000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":56402000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":56366000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":56498000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":56457000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#477","weight":-3}],"rule":"unaverage-quarter","value":56575000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":56503000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":57104000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":60634000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":60570000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482","weight":4},{"ref":"#485","weight":-3}],"rule":"unaverage-quarter","value":60566000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":59762000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":60536000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":60755000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490","weight":4},{"ref":"#493","weight":-3}],"rule":"unaverage-quarter","value":60982000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":60790000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":60840000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":61019000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":61252000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498","weight":4},{"ref":"#501","weight":-3}],"rule":"unaverage-quarter","value":62052000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":61362000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":61976000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":62534000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2009-12-31","value":45430886},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2009-12-31","value":45430886},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2010-06-30","value":45353120},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2010-09-30","value":45430886},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2010-12-31","value":45430886},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2010-12-31","value":45430886},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2011-03-31","value":45430886},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2011-06-30","value":45430886},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2011-09-30","value":45430886},"#719":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#720":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":0},"#722":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3733000},"#723":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2318000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":1415000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":162884000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#355","weight":-1},{"ref":"#352"},{"ref":"#349"},{"ref":"#346"},{"ref":"#724"},{"ref":"#725"}],"rule":"component-sum","value":189712000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#353","weight":-1},{"ref":"#350"},{"ref":"#347"},{"ref":"#344"},{"ref":"#722"},{"ref":"#96"}],"rule":"component-sum","value":662839000},"#726":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":957000},"#727":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1379000},"#728":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":151577000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#364","weight":-1},{"ref":"#363"},{"ref":"#362"},{"ref":"#361"},{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":177836000},"#729":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":323000},"#730":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":77000},"#731":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":152922000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#368","weight":-1},{"ref":"#367"},{"ref":"#366"},{"ref":"#365"},{"ref":"#730"},{"ref":"#731"}],"rule":"component-sum","value":176109000},"#732":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1280000},"#733":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1280000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":0},"#735":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3930000},"#736":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1456000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":2474000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":157180000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#380","weight":-1},{"ref":"#377"},{"ref":"#374"},{"ref":"#371"},{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":181656000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#378","weight":-1},{"ref":"#375"},{"ref":"#372"},{"ref":"#369"},{"ref":"#735"},{"ref":"#98"}],"rule":"component-sum","value":707184000},"#739":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"#740":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":516000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":156835000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#385","weight":-1},{"ref":"#384"},{"ref":"#383"},{"ref":"#382"},{"ref":"#740"},{"ref":"#741"}],"rule":"component-sum","value":178849000},"#742":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12064000},"#743":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":12064000},"#745":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1446000},"#746":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1144000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":302000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":197210000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#397","weight":-1},{"ref":"#394"},{"ref":"#391"},{"ref":"#388"},{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":233474000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#395","weight":-1},{"ref":"#392"},{"ref":"#389"},{"ref":"#386"},{"ref":"#745"},{"ref":"#100"}],"rule":"component-sum","value":820318000},"#749":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8112000},"#750":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2082000},"#751":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":283542000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#402","weight":-1},{"ref":"#401"},{"ref":"#400"},{"ref":"#399"},{"ref":"#750"},{"ref":"#751"}],"rule":"component-sum","value":323656000},"#752":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":316000},"#753":{"kind":"filed","concept":"ExplorationAbandonmentAndImpairmentExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6611000},"#754":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":190066000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#406","weight":-1},{"ref":"#405"},{"ref":"#404"},{"ref":"#403"},{"ref":"#753"},{"ref":"#754"}],"rule":"component-sum","value":224566000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":27008000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":113215000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-25367000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":37.65817348983681},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":27.973407131723764},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.243184782262938},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.7174189479778348},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":45138000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-154825000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":117965000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-233867000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":38.683617347398794},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":29.092657710455928},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":38.842304571274006},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1351744339938943},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":829246000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":53012000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-14527000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":487794000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-260102000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":38.74817410783878},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":29.592154870296707},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.11254423999584},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1351744339938943},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":829246000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":224872000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-43340000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":129430000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-63109000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":39.871103068638156},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":29.66640039560272},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":37.77136553582976},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.5697501595918348},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":60448000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-19270000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":141666000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-66551000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":32.22788686420002},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":20.545824710177847},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.19237348498869877},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.1601115441118257},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":47222000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-31633000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":140578000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-67739000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":29.30802498798655},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.558625660740027},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.355718404613167},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.0641050546844448},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":30108000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-148116000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":122483000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-190782000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":47.67752605465571},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":35.6926469430079},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.566062006142861},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.30700881904383},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1030195000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":70327000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-112699000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":534157000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-258521000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":37.59869422620529},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":25.735922821427927},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":13.620255065226125},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.30700881904383},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1030195000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":208105000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":26134000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":145313000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-51303000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":37.268762748821835},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":26.992333122318353},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.035701725298686},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.5726845462344734},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":62345000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":15065000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":137185000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-63577000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":35.39347513106783},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":25.469263575367396},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":18.438051775188114},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.490816865152534},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":52983000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-30277000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":131780000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-75650000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":32.548577997524916},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":22.70922410102112},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.15254634924545},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.2256359806420336},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":43706000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-54415000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":137970000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-89456000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":38.71400214090479},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":28.305671319150704},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.5505450993026475},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.1040916286828377},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1096739000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":58653000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-43493000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":552248000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-279986000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":36.100149589032284},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":25.97648396073154},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.80828476604597},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.1040916286828377},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1096739000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":217687000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-619000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":131056000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-80375000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":42.588476573683195},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":31.781815910427717},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.55087890980829},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.029907336084284},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":66062000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":3719000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":126825000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-70879000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":37.38479130931961},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":27.48713550600343},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.176672384219554},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.2778304987569382},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":55163000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":4006000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":107261000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-80530000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":33.992462896437175},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":32.517757491490876},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.864294387437322},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.2538478140353697},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":61334000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-62839000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":126187000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-88954000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":41.833071322652216},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":29.654591876553948},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.538504420733407},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.1335749073988426},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1025922000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":64111000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-55733000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":491329000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-320738000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":39.16894215855571},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":30.341734931423336},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.115541113388966},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.1335749073988426},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1025922000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":246670000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-18972000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":116463000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-87896000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":44.27178513032606},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":29.990021159949986},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.172718091757236},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.851447878725898},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":39310000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-90072000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":118282000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-119992000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":35.38097085792472},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":19.48182789769981},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.867196275042376},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.387976233506208},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":37484000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-34588000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":122854000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-80535000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":39.750192014706435},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":22.65647624683648},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.381649689628688},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.1893548604456157},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":44409000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-16818000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":136128000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-130849000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.570865337794324},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":28.72469095078774},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.898475828450854},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.1061754349855557},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1686252000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":65006000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-160450000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":493727000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-419272000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":39.86493415615518},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":25.54080629301868},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":9.364122795905194},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.1061754349855557},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1686252000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":186209000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-55470000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":138632000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-137246000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":38.05182080452888},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":24.5375864133689},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.032115834739535},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.8698575834216623},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":53460000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-92679000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":130471000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-126193000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":34.06770839494198},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.833840002838926},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.659648209702031},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.658415294820638},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":43055000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-53982000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":136992000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-144939000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":34.7431560394576},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.112744122580093},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.296500554339483},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.276718419043728},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":50045000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-80371000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":175261000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-155098000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":39.034289440643164},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":14.70903127220346},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.779673554402732},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.3280131429734523},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1956729000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":36792000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-282502000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-563476000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":36.61659122887549},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":20.813338799905743},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.968220780512123},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.3280131429734523},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1956729000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":183352000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-50421000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":132066000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-106877000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":41.066878293167484},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":28.702384037315365},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.671698194696383},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.0743477593615713},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":65706000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-85787000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":170572000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-159836000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":25.406065832973983},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.435573625741801},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.41863282613606},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.7900962660062785},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":42952000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-142327000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-182078000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":28.839831583804358},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.056196408659204},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":17.040123812819623},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.9548602495398438},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":54657000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-30447000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-169592000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":32.50849424049059},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":21.39222673406812},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.803182232535011},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.2029582206729086},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1793749000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":74651000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-308982000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-618383000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":31.831487875923532},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.084420031250602},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":14.99823974227898},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.2029582206729086},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1793749000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":237966000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":11823000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":171583000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-103386000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":35.156981879500016},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":23.457170132847978},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":17.213582791324285},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.1152961808975312},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":70342000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-116144000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-146839000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":28.824725421786884},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.494414522710517},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.44453731399351},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.9741168800826029},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":53271000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-3320000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-109716000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":27.79341215578136},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.844993011747817},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.426661126430703},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.9490706897343264},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":59554000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":30882000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-127737000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":31.880333360781137},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.272769035411997},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":17.6912642313243},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.9148004106487783},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2250351000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":66241000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-76759000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-487678000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":30.991617158564615},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.606572584220615},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":14.066098716086097},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.9148004106487783},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2250351000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":249408000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-104592000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-192602000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":31.74023554808889},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.1590167216511},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.566873547409926},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.970335404208177},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":72079000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-37927000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-134824000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":24.312232392380075},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.092001469972397},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.984548197147229},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.6964906470172826},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":58642000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-102113000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-147267000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":25.642801939718176},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.19048000416455},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.66535456718737},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.7707490566354681},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":55647000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-40043000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-145083000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":28.55642017707835},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.419003318407745},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.358301091162023},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.8095594727974994},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2513122000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":61231000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-284675000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-619776000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":27.55665999355258},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.101328593098025},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.52072926593387},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.8095594727974994},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2513122000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":247599000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-35208000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-113787000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":29.80087197427156},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":19.86947619648883},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.9103243041165},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.0686531055593957},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":73624000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-87404000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-138017000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":26.548515249416454},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.215903294121285},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.467452968728262},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0459981534747362},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":61097000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":83244000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":27.677665102161832},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":16.33684760650861},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":16.131820420305733},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":22491000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":95925000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":32.90121486061869},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":19.408364559003914},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":18.50604069699057},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":27398000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":85681000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":23.761335400428994},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":9.018412725380678},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":17.189457812134982},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.398644728265152},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":24190000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-159851000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":345416000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-270623000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":29.23691172544356},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.163199922331984},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.711002160141746},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.398644728265152},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":94601000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":80449000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":18.98758680765601},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":2.667747477436059},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":2.2237278292641616},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":4616000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":93959000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":19.376519227972494},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.396484740199032},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-1.492738869382752},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.2546793393250086},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":3518000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-35045000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":86659000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-55755000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":24.81646087290716},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":14.602323679257367},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":31.98655853050445},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.566050566945367},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":55376000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":88595000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":19.494145400881152},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.565186948606638},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.80217164154988},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.485993523184386},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":7745000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-183520000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":349662000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-284923000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":20.798703212496317},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.31460493529459},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.998660343487929},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.485993523184386},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":71255000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":94701000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":15.327131465957883},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.1885095072582295},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-9.175015334287467},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.6203323722737828},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":5113000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":85240000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":31.6907870839467},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":18.519509817041698},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.774294071539183},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.4843997629645962},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":24742000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-12149000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":86633000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-71157000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":32.26513654694563},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":21.840293754116257},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":0.7812993386923612},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.3250069268313476},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":24678000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-54686000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":106428000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-88906000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":26.66284125624323},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":13.986454814359837},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-34.81662275526533},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.5078959591267997},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":711075000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":21696000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-138729000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":363901000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-271463000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":26.74189575420255},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.468006092286863},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-10.119965401827686},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.5078959591267997},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":711075000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":73777000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":106610000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":30.0667915860735},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":19.449649419729205},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":5.9651535299806575},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.4679836294456818},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":28500000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":103845000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":30.85869205234255},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":20.018946833337186},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.65526775880527},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.3889824526018555},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":27451000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":120232000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":22.859928796571353},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.119632342381157},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-0.4399192725458627},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.408902045778929},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":15486000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":337089000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":18.975379473131063},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-190.38869075308833},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-191.57492117640976},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.3021674979022693},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":890695000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-216485000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-143549000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":661669000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-233020000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":25.711227985563195},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-31.866202446126035},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-42.45365932403696},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.3021674979022693},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":890695000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-147736000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":111222000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":22.519469160513346},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":6.462247489613644},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-4.2546212974955},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.543764707093904},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":14356000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":114817000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":32.9979892454103},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":24.798433314339235},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":16.495392293635668},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.2871360701084897},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":44665000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":100952000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.40635110019962},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":22.789466841046586},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.90447345677596},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.5408816695774024},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":36961000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":109290000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":32.77491310492342},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.511974332531228},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.235055956609755},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.552761365038988},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":908486000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":28930000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-117868000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":436281000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-204628000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":29.971176151781847},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":18.182841090017796},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.7334928615498875},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.552761365038988},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":908486000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":124912000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":99865000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":37.53194417141734},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":29.887809261703502},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":15.13100620629616},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.381370734747059},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":48824000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":105273000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":31.31352711143155},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.499588567666905},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.159706276498201},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.357659937874457},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":36466000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":96454000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":39.55662355071947},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":31.22317137519431},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.775359735314671},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.6614698314581082},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":46607000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":114442000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":36.75884296080888},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":23.318346589119756},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.676936271717937},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.3310814423118982},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":961180000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":38593000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":54454000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":416034000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-158781000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":36.41505994380938},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":25.64501254637871},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.683588192821041},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.3310814423118982},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":961180000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":170490000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":90380000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":36.61701225141603},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":24.828039357570013},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.343937919504953},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.254053435925082},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":34329000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":101844000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":36.14782862471261},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":27.506459672425205},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.260024059165616},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6999254713248622},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":41172000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":556.6898104710077},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":436.0949521486208},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":676.8530681178457},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.051223601144204},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":56331000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":504242000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":11.591455370213072},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.87137874324544},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":4.154482858330471},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.990100848271362},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":734546000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":54344000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":37075000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":430583000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-152950000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":36.707509030613274},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":27.589784812425588},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":20.24269983385017},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.990100848271362},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":734546000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":186176000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":101051000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":42.13425333456469},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":33.341029328337534},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":19.592464081691887},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.051203761247264},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":57414000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":107974000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":41.15825623510425},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":32.457572516123385},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.840392591063486},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.968655673198892},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":52368000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":136394000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":40.34785528959955},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":26.120563111739436},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.477734986485535},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.5322651742155964},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":46184000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":115290000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":40.017655642899605},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":30.76465748653307},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":14.006810033689849},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.498428013590417},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":726318000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":52511000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":7355000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":460709000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-151930000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":40.869103262797104},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":30.468569600251133},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":13.388047830411217},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.498428013590417},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":726318000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":208477000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":130402000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":39.184193619732696},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":31.330503744115262},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":18.533107247048417},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.066349865777311},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":67143000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":28738000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":126212000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-13957000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":39.30164358511184},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":29.633594255257467},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.817020137820299},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.8080186014371291},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":59579000},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":17.18230111015682},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-93.06344483515161},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-2.0968170297281223},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-23.551403900599382},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-10.807688209131852},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-19.001081210956272},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-77.76546872128738},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-15.66859038437743},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.130156050603404},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.184608698014289},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-17.75787541275902},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-28.27605200527951},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-5.829817008112123},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.3222062015584578},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.126357918810749},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.520336967668468},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-35.03082806524623},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-7.901556975197847},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-11.4047321342695},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-61.31476300365553},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-21.775097266466048},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-8.805742739110629},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-24.197537566884435},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-30.19432801698329},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-54.814346041471985},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-30.6916451090201},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-39.1126402771965},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-38.4796753836703},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-27.22045866804872},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-44.03940532659808},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-68.40802476256393},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-12.615811717908345},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-37.25259939427844},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.274216428896443},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-54.53717312396989},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-1.5676349488157746},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.383837289428408},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-8.726044558428656},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-45.52188786657498},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-16.206872975583074},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-40.88985171807614},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-14.506441188830443},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-28.768330431320315},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.716771764076741},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-33.777496096829545},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-38.79784471250698},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-34.53491924278408},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-49.17075261902848},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-10.960745572486715},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-44.19642135548838},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-32.607132112368845},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-28.608354773971495},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-22.104159673242204},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.732200942229467},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.234822851992116},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.1100362063475053},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":16.022167213041634},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":72066000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":87148000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":340018000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":91001000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":80249000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":64899000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":104189000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":340338000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":99246000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":89413000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":81703000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":96086000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":366448000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":103014000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":93070000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":102147000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":105051000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":403282000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":81410000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":80923000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":93237000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":113611000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":369181000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":101568000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":91952000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":88938000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":113006000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":382144000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":118867000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":97208000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":112145000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":134543000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":462763000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":132693000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":117071000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":126215000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":136291000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":512271000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":141856000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":128672000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":130628000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":138566000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":539723000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":149988000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":140678000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":44999000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":39772000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":158977000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":25065000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":23398000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":79508000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":30045000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":158016000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":28483000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":49377000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":47934000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":43969000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":167311000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":53244000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":52464000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":41541000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-192813000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-48252000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":37493000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":67412000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":61988000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":50951000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":217844000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":72241000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":61868000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":72624000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":64555000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":271289000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":59968000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":68092000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":84235000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":81087000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":293382000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":83595000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":77445000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":72491000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":80923000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":314454000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":94202000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":86602000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2196599000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#755"}],"scale":100,"value":39.928270931562835},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2196599000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#756"}],"scale":100,"value":39.928270931562835},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2574035000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#757"}],"scale":100,"value":43.86098091129297},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2574035000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#758"}],"scale":100,"value":43.86098091129297},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":2683322000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#759"}],"scale":100,"value":43.52485463913761},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":2683322000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#760"}],"scale":100,"value":43.52485463913761},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3415611000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#761"}],"scale":100,"value":43.15989145133916},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3415611000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#762"}],"scale":100,"value":43.15989145133916},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3923991000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#763"}],"scale":100,"value":49.07070378092101},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3923991000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#764"}],"scale":100,"value":49.07070378092101},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":4073576000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#765"}],"scale":100,"value":50.388184730075004},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":4073576000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#766"}],"scale":100,"value":50.388184730075004},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4430544000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#767"}],"scale":100,"value":44.90547887573174},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4430544000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#768"}],"scale":100,"value":44.90547887573174},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4895678000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#769"}],"scale":100,"value":47.89420382631374},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4895678000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#770"}],"scale":100,"value":47.89420382631374},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5341444000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#771"}],"scale":100,"value":49.8099390352122},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5341444000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#772"}],"scale":100,"value":49.8099390352122},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1717605000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#773"}],"scale":100,"value":47.21463898859167},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1717605000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#774"}],"scale":100,"value":47.21463898859167},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1652930000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#775"}],"scale":100,"value":57.91672968607261},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1652930000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#776"}],"scale":100,"value":57.91672968607261},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1710951000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#777"}],"scale":100,"value":56.45047695696721},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1710951000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#778"}],"scale":100,"value":56.45047695696721},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1790734000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#779"}],"scale":100,"value":55.92176169101608},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1790734000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#780"}],"scale":100,"value":55.92176169101608},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2007772000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#781"}],"scale":100,"value":45.845095957110665},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2007772000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#782"}],"scale":100,"value":45.845095957110665},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2124804000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#783"}],"scale":100,"value":45.017422783466145},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2124804000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#784"}],"scale":100,"value":45.017422783466145},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":91118000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2391504500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":3.810070188034352},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":132414000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2542716500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":5.2075801608240635},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2542716500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#789"}],"scale":100,"value":5.2075801608240635},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":166728000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2605352500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#791"}],"scale":100,"value":6.399441150477718},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":157745000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2752391000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":5.731198801333096},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":144366000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2781660500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":5.189921631342143},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":97966000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2872607000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":3.410351642253883},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2872607000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#798"}],"scale":100,"value":3.410351642253883},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":54404000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2927015500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":1.85868506675144},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":88685000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":3093965000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":2.866386659189745},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":93709000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":3159538000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":2.9659083068473935},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":88095000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":3185922000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":2.7651336096740597},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":3185922000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#807"}],"scale":100,"value":2.7651336096740597},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":88182000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":3294413500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":2.676713169127069},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":77290000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":3306079000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":2.337814674120007},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":77364000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":3390220000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":2.2819758009804674},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":85456000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":3569740500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":2.393899500537924},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":3569740500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#816"}],"scale":100,"value":2.393899500537924},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":74682000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3652413000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":2.04473042889728},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":64662000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3618463500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":1.7870015823014382},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":63885000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3940156500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":1.6213822978858834},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":62092000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4157332500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":1.4935538593557287},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4157332500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#825"}],"scale":100,"value":1.4935538593557287},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":65263000},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4136701000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#827"}],"scale":100,"value":1.5776581386955453},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":63497000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4180263000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":1.5189714139995498},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":66705000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":4441948500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":1.5017058392279874},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":65841000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":4518628500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":1.4571014191584903},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":4518628500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#834"}],"scale":100,"value":1.4571014191584903},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":76440000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":4714729500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#836"}],"scale":100,"value":1.6213019219872529},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":89371000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":4776310000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":1.87113064269279},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":106714000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":4767671500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":2.238283405222025},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":124399000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":4909929000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":2.5336211582692947},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":4909929000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#843"}],"scale":100,"value":2.5336211582692947},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":133957000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":5266057000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#845"}],"scale":100,"value":2.543781808666332},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":132009000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":5258723000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":2.510286242496515},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":118638000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5300576500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":2.2382093721315033},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":123733000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":5437251500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":2.2756534252645846},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":5437251500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#852"}],"scale":100,"value":2.2756534252645846},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":125508000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":5677895500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":2.2104668886561933},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":131311000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":5761207000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":2.2792272522060046},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":133366000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5841599500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":2.283039088865986},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":123898000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":5956366000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":2.080093802160579},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":5956366000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#861"}],"scale":100,"value":2.080093802160579},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":127604000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":6305692500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":2.023631821564404},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":126644000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":6401928500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":1.9782164077590056},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":3.6933407646096725},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":38616000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":1.989737004955278},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":49048000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":2.496451128385934},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":37318000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1953760500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":1.9100601122809064},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1953760500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#870"}],"scale":100,"value":1.9100601122809064},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":26505000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":1.265791350019843},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":36075000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2025786000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":1.780790271035539},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":4482000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2087715000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":0.21468447561089515},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-43056000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2179023000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":-1.9759314151342138},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2179023000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#878"}],"scale":100,"value":-1.9759314151342138},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-26186000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2210858000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":-1.184427041447257},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-25678000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2202456500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":-1.1658800071647273},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-27126000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2234542000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":-1.213940037824306},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-206430000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2201120500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":-9.378405225883817},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2201120500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#887"}],"scale":100,"value":-9.67784362555344},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-219384000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2230847000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":-9.834112334911358},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-202840000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2216000000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":-9.153429602888087},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-189308000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2213349000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":-8.553011748260216},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":41238000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2123478000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":1.9420026955777265},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2123478000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#896"}],"scale":100,"value":1.9420026955777265},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":67849000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2134136000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":3.1792256913336354},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":51800000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":2141414500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":2.418961859088934},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":55364000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2170124000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":2.551190623208628},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":54182000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2140494500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":2.5312842429634834},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2140494500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#905"}],"scale":100,"value":2.5312842429634834},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":42662000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2158840000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":1.9761538604065148},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":47940000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2210739500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":2.168505154044608},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":103565000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2229123000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":4.645997551503439},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":119573000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2197769000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":5.440653681073853},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2197769000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#914"}],"scale":100,"value":5.47700873021687},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":139242000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":2221733500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":6.267268328987252},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":148552000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2274781500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":6.530385445810949},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":88372000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2282802000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":3.8712074021312404},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":88708000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2367775500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":3.746470051742659},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2367775500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#923"}],"scale":100,"value":3.746470051742659},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":94201000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2380011000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":3.958006916774755},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":79117000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2391823000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":3.3078116566317823},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1186562500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#928"}],"scale":100,"value":7.679157229391626},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1243903500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#929"}],"scale":100,"value":10.645037979232312},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1243903500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#930"}],"scale":100,"value":10.645037979232312},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1289779500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#931"}],"scale":100,"value":12.926860754105643},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1309099000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#932"}],"scale":100,"value":12.049890802758233},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1331861000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#933"}],"scale":100,"value":10.839419428904367},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1382286500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#934"}],"scale":100,"value":7.087242767689622},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1382286500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#935"}],"scale":100,"value":7.087242767689622},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1423940000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#936"}],"scale":100,"value":3.820666601120834},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1455219000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#937"}],"scale":100,"value":6.094271721301054},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1467242000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#938"}],"scale":100,"value":6.386744654256081},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1480224000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#939"}],"scale":100,"value":5.951464102730398},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1480224000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#940"}],"scale":100,"value":5.951464102730398},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1498323000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#941"}],"scale":100,"value":5.88537985467753},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1524226000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#942"}],"scale":100,"value":5.07077034508006},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1540069500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#943"}],"scale":100,"value":5.023409657810897},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1728423500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#944"}],"scale":100,"value":4.944158650932483},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1728423500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#945"}],"scale":100,"value":4.944158650932483},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1741765000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#946"}],"scale":100,"value":4.28771964070928},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1758333000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#947"}],"scale":100,"value":3.6774604127887036},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1773853500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#948"}],"scale":100,"value":3.60148118207056},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1969949000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#949"}],"scale":100,"value":3.151959771547385},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1969949000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#950"}],"scale":100,"value":3.151959771547385},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1982364000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"#951"}],"scale":100,"value":3.292180447183262},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1969574500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#952"}],"scale":100,"value":3.22389429798162},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1982316000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#953"}],"scale":100,"value":3.3650033597065256},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2009718000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#954"}],"scale":100,"value":3.276131278119617},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2009718000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#955"}],"scale":100,"value":3.276131278119617},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2175939000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"#956"}],"scale":100,"value":3.512966126348211},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2193168000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#957"}],"scale":100,"value":4.074972824699248},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2198652000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#958"}],"scale":100,"value":4.8536103030402264},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2230981000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#959"}],"scale":100,"value":5.575977563233394},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2230981000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#960"}],"scale":100,"value":5.575977563233394},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2406774000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"#961"}],"scale":100,"value":5.565832105548756},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2452152500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#962"}],"scale":100,"value":5.383392753917222},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2459505500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#963"}],"scale":100,"value":4.823652559427088},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2495959500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#964"}],"scale":100,"value":4.957332040043118},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2495959500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#965"}],"scale":100,"value":4.957332040043118},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2530769000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#966"}],"scale":100,"value":4.959283126986303},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2558025500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#967"}],"scale":100,"value":5.133295191936124},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2578468000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#968"}],"scale":100,"value":5.172296107611187},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2615903000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#969"}],"scale":100,"value":4.7363377005951675},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2615903000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#970"}],"scale":100,"value":4.7363377005951675},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2646739500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#971"}],"scale":100,"value":4.821177150225778},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2676434000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#972"}],"scale":100,"value":4.731818531673114},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":879465000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#973"}],"scale":100,"value":7.8287367888432176},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":56104000},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"equity@2010Q1"}],"scale":100,"value":6.1695866561684864},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":891490000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#975"}],"scale":100,"value":4.33162458356235},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":918026000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#976"}],"scale":100,"value":5.342768069749659},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":928461000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#977"}],"scale":100,"value":4.019339530685726},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":928461000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#978"}],"scale":100,"value":4.019339530685726},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":924700000},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#979"}],"scale":100,"value":2.866335027576511},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":927398000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#980"}],"scale":100,"value":3.889915656492682},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":943460000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#981"}],"scale":100,"value":0.4750598859517096},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":925935500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#982"}],"scale":100,"value":-4.649999919000837},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":925935500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#983"}],"scale":100,"value":-4.649999919000837},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":928036500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#984"}],"scale":100,"value":-2.821656260287176},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":935964000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#985"}],"scale":100,"value":-2.7434815868986417},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":935629500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#986"}],"scale":100,"value":-2.899224532787818},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":801125500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#987"}],"scale":100,"value":-25.767498350757776},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":801125500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#988"}],"scale":100,"value":-26.59021589001973},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":806456500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#989"}],"scale":100,"value":-27.20345114708605},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":823963000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#990"}],"scale":100,"value":-24.61761025677124},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":830062000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#991"}],"scale":100,"value":-22.806489153822245},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":720359000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#992"}],"scale":100,"value":5.724645628082664},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":720359000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#993"}],"scale":100,"value":5.724645628082664},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":731285000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#994"}],"scale":100,"value":9.278051648809972},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":747157500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#995"}],"scale":100,"value":6.932942518812968},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":760257000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#996"}],"scale":100,"value":7.282274283564637},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":767217500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#997"}],"scale":100,"value":7.06214339480004},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":767217500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#998"}],"scale":100,"value":7.06214339480004},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":792433000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#999"}],"scale":100,"value":5.383672815241162},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":882206500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1000"}],"scale":100,"value":5.434101879775313},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":920750500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1001"}],"scale":100,"value":11.247889629166643},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":938315500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1002"}],"scale":100,"value":12.743368302026346},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":938315500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1003"}],"scale":100,"value":12.828520897288811},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":958752500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1004"}],"scale":100,"value":14.523247657763605},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1057256500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1005"}],"scale":100,"value":14.050705765346441},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1098528000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1006"}],"scale":100,"value":8.04458329692097},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1127789500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1007"}],"scale":100,"value":7.8656522338610175},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1127789500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1008"}],"scale":100,"value":7.8656522338610175},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1146503500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1009"}],"scale":100,"value":8.216372649538357},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1160050500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1010"}],"scale":100,"value":6.820134123471348},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-9165000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-4.9792192975307685},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-11552000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-6.77540630736837},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":22177000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":15.096561629941263},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":17043000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":10.729529973180906},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":18167000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":9.326166861742546},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":3728000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":1.791825277809811},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":24746000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.57440025980907},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":52226000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":13.992980199876758},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":76317000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":17.937695084803117},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":31466000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":6.2709631646182595},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":23530000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":19.788740685919983},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-25076000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-16.424000681167684},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":9493000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":7.260476179550124},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":26777000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":3.722817813134771},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-6925000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-3.4792351209316785},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":67947000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":11.426500561680598},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":30221000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":4.561033880629228},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":26455000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":3.818496215423517},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":15015000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":8.159306173684811},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":5766000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":3.2338936281190556},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":4019000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":2.4141037962517986},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":1977000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":1.0379859816764148},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-13060000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-6.786460336101263},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-40702000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-5.455710387054924},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-25761000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-13.40929557083591},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-27999000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-16.00857632933105},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-105000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-0.06605975576764456},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":11607000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":6.470548884503469},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-42258000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-5.991136214772408},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":17358000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":10.434500336635576},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":14497000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":7.590489504631148},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":71075000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":10.718853116648862},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":1522000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":0.8284796690436025},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":25718000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":15.210731141839862},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":32171000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":18.290928731841838},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":35854000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":17.448390644618115},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":95265000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":12.976071940819356},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":38934000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":21.019046385073857},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-10599000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-4.391729510234521},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":50230000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":6.056009953895725},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":5596000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":2.4963643014551673},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":21055000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":9.88669393274888},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":37943000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":17.91589544063763},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":45295000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":19.6302347653863},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":109889000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":12.492298108119781},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":174149000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":75.79538827134165},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":18338000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":14.008632214201144},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":26285000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":4.929309371595103},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-22205000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-15.589457721362576},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":12884000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":10.096941294483663},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-129584000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-92.40027951683518},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":404087000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":270.757757482763},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":35120000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":6.276763820676146},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":31363000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":26.085618517686783},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":19374000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":13.790599841978256},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":173959000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":1632.191780821918},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-386811000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-69.90602353026223},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":38304000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":25.267490797788827},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":19503000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":12.199973727175472},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-27432000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-14.858869984887635},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-154000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-0.09248193899795698},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-5875000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-3.0937661270787453},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-1065000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-0.5937646350438253},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":9295000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":5.9134141298470055},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":24100000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":14.486220058305532},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":68060000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":19.787759848815245},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-3233000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-3.2492788872249934},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-17549000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-14.743837480886523},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-1341000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-1.4239599040074769},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-38780000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-9.412392903084877},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":15166000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":18.34877924843323},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":8348000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":8.671805206407246},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":9364000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":9.22770677099245},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":30901000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":33.28665453017785},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":34532000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":35.30157432017993},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":25223000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":24.110539698319535},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":21456000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":19.357457980350222},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-7652000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-6.184233921153437},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-13446000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-10.159272243713735},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":22842000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":17.592827930405043},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-1548000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-1.1700945599673496},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":14823000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":12.769421615754384},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2008-12-31","value":847235000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":343950000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.3701e+8 but the year reports 4.2546e+8 (2.64% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 5.1057e+8 but the year reports 5.0177e+8 (1.72% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 8.2471e+8 but the year reports 5.9464e+8 (27.90% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to -2.0643e+8 but the year reports -2.1302e+8 (3.09% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.1957e+8 but the year reports 1.2037e+8 (0.66% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2017Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.6239e+9 ≠ liabilities + mezzanine + equity 2.6477e+9 (0.90% apart)."},{"metric":"totalAssets","periodKey":"FY2017","rule":"accounting-identity","severity":"warning","message":"Assets 2.6239e+9 ≠ liabilities + mezzanine + equity 2.6477e+9 (0.90% apart)."},{"metric":"grossProfit","periodKey":"2015Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.9332e+7 ≠ revenue − cost -9.2862e+7 (163.89% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.4139e+7 ≠ revenue − cost 4.4640e+8 (85.63% apart) — check whether revenue includes a component outside the cost base."},{"metric":"sharesOutstanding","periodKey":"2012Q4","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1001x (4.545e+10 against 4.543e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"FY2012","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1001x (4.545e+10 against 4.543e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2013Q2","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 999.6x (4.543e+10 against 4.545e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2013Q3","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 999.1x (4.545e+10 against 4.549e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"operatingExpenses","periodKey":"2012Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 55 of 87 period(s), by up to 94.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}