{"schemaVersion":2,"ticker":"PARR","company":{"ticker":"PARR","name":"PAR PACIFIC HOLDINGS, INC.","exchange":"NYSE","cik":821483,"sic":"1311","sicDescription":"Crude Petroleum & Natural Gas","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:47.376Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[116316000,60996000,63880000,null,886014000,3108025000,2066337000,1865045000,2443066000,3410728000,5401516000,3124870000,4710089000,7321785000,8231955000,7974457000,7464650000],"costOfRevenue":[null,null,null,null,857066000,2937472000,1787368000,1636339000,2054627000,3003116000,4803589000,2947697000,4338474000,6376014000,6838109000,7101148000,6109822000],"grossProfit":[null,null,null,null,28948000,170553000,278969000,228706000,388439000,407612000,597927000,177173000,371615000,945771000,1393846000,873309000,1354828000],"operatingExpenses":[37284000,35394000,28124000,null,23794000,38004000,48671000,46573000,49378000,50126000,48923000,43988000,50796000,65096000,94088000,110466000,92230000],"operatingIncome":[-29641000,-94019000,-453229000,null,-47405000,-37532000,61514000,-19649000,93961000,81941000,147980000,-317998000,-7619000,437903000,680006000,47628000,538758000],"pretaxIncome":[-116870000,-104131000,-487531000,null,-79173000,-47496000,-56699000,-53747000,71302000,39760000,-28880000,-429806000,-80276000,364899000,613306000,-39018000,477871000],"interestExpense":[43599000,30168000,32324000,null,19426000,17995000,20156000,28506000,31632000,39768000,74839000,70222000,66493000,68288000,72450000,82793000,82383000],"netIncome":[-328783000,-182332000,-470111000,null,-79173000,-47041000,-39911000,-45835000,72621000,39427000,40809000,-409086000,-81297000,364189000,728642000,-33322000,369391000],"dilutedEps":[-15.58,-6.63,-16.3,null,-4.01,-1.44,-1.06,-1.08,1.57,0.85,0.8,-7.68,-1.4,6.08,11.94,-0.59,7.16],"cash":[61918000,14190000,12862000,6185000,38061000,89210000,167788000,47772000,118333000,75076000,126015000,68309000,112221000,490925000,279107000,191921000,164113000],"currentAssets":[null,239768000,23348000,59926000,544501000,460789000,531752000,403108000,603544000,586592000,1032174000,636469000,1130171000,1881837000,1989495000,1772243000,1776091000],"totalAssets":[null,1024112000,387897000,189582000,813213000,735236000,892261000,1145433000,1347407000,1460734000,2700560000,2133861000,2570251000,3280647000,3863950000,3829371000,3833689000],"currentLiabilities":[null,219982000,334165000,69977000,453388000,310806000,365040000,382765000,470952000,507201000,1034322000,878680000,1355793000,1794090000,1524601000,1096267000,1106136000],"totalLiabilities":[null,null,337672000,88825000,584949000,443077000,551650000,776524000,899688000,948405000,2052318000,1887587000,2304551000,2636110000,2528526000,2638069000,2281173000],"totalDebt":[null,null,null,42391000,97280000,130839000,165212000,370396000,384812000,392640000,611931000,708593000,564558000,505532000,650858000,1112967000,802870000],"equity":[697120000,511595000,50225000,100757000,228264000,292159000,340611000,368909000,447719000,512329000,648242000,246274000,265700000,644537000,1335424000,1191302000,1511540000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40976000],"operatingCashFlow":[81144000,-33001000,990000,null,-35677000,-54604000,132358000,-23393000,106483000,90620000,105630000,-37214000,-27622000,452606000,579156000,83776000,445337000],"capex":[1785000,2549000,1529000,null,7768000,14300000,22345000,24833000,31708000,48439000,83920000,63522000,29533000,53025000,82277000,135540000,148873000],"depreciationAndAmortization":[57102000,46881000,39088000,null,5982000,14897000,19918000,31617000,45989000,52642000,86121000,90036000,94241000,99769000,119830000,131590000,144325000],"dilutedShares":[21102888.318356868,27501055.80693816,28841165.644171778,null,19740000,32739000,37678000,42349000,45583000,45755000,50470000,53295000,58268000,59883000,61014000,56775000,51591000],"sharesOutstanding":[null,28510500,28841177,null,30151000,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[145957000,155015000,517109000,null,933419000,3145557000,2004823000,1884694000,2349105000,3328787000,5253536000,3442868000,4717708000,6883882000,7551949000,7926829000,6925892000],"ebit":[-73271000,-73963000,-455207000,null,-59747000,-29501000,-36543000,-25241000,102934000,79528000,45959000,-359584000,-13783000,433187000,685756000,43775000,560254000],"netDebt":[null,null,null,36206000,59219000,41629000,-2576000,322624000,266479000,317564000,485916000,640284000,452337000,14607000,371751000,921046000,638757000],"ebitda":[-16169000,-27082000,-416119000,null,-53765000,-14604000,-16625000,6376000,148923000,132170000,132080000,-269548000,80458000,532956000,805586000,175365000,704579000],"capexOutflow":[-1785000,-2549000,-1529000,null,-7768000,-14300000,-22345000,-24833000,-31708000,-48439000,-83920000,-63522000,-29533000,-53025000,-82277000,-135540000,-148873000],"currentRatio":[null,1.0899437226682183,0.06986967516047461,0.8563670920445289,1.2009603253725285,1.4825614692123061,1.4566951566951567,1.0531474925868352,1.2815403692945353,1.1565276882340532,0.9979232772772889,0.724346747393818,0.8335866905936231,1.0489089176128288,1.3049283058321488,1.6166162075479786,1.6056714545046902],"freeCashFlow":[79359000,-35550000,-539000,null,-43445000,-68904000,110013000,-48226000,74775000,42181000,21710000,-100736000,-57155000,399581000,496879000,-51764000,296464000],"grossMargin":[null,null,null,null,3.26721699657116,5.4875041223928385,13.500653571997209,12.262760415968515,15.899652322123103,11.950879694892116,11.069614530439233,5.669771862509481,7.889765989559858,12.917218956852736,16.932138234477716,10.95132872369868,18.14991995605956],"operatingMargin":[-25.483166546304894,-154.13961571250573,-709.5006261740764,null,-5.350366924224673,-1.2075835940830593,2.976958743902858,-1.0535402631035713,3.8460279010063583,2.402448978634473,2.739601252685357,-10.1763593365484,-0.16175915147250933,5.980822982373834,8.260565078404825,0.5972569668379928,7.217458286724762],"netMargin":[-282.6636060387221,-298.9245196406322,-735.928303068253,null,-8.935863315929545,-1.5135335140483104,-1.9314855224486616,-2.4575814524582515,2.972535330605068,1.1559702210202631,0.7555101197515661,-13.091296597938474,-1.7260183406300815,4.974046629339703,8.851384634634178,-0.41785917210413204,4.948537439799589],"fcfMargin":[68.22707108222428,-58.28251032854613,-0.8437695679398872,null,-4.903421390632653,-2.2169705842134473,5.324058950693909,-2.585782112495945,3.060703231103867,1.2367154460865832,0.401924200539256,-3.223686105341982,-1.213459023810378,5.4574260238452785,6.035978087829683,-0.6491225672168023,3.9715726792280948],"debtToCapital":[null,null,null,29.613407103138012,29.88228933723245,30.931351921285682,32.66201813677907,50.10056742481114,46.221942486225736,43.387121547809926,48.55928511402799,74.20855469924084,67.99789944812335,43.95666694780922,32.76765333421941,48.30022015658762,34.69005059604824],"returnOnAssets":[null,-17.80391207211711,-66.58753591513936,null,-15.79046564851241,-6.075886257797318,-4.9045866136773215,-4.498712760600954,5.8263667142696685,2.8080498806861907,1.9613610574018563,-16.923888093320794,-3.4564228062597153,12.448995008971272,20.397007696865195,-0.8662578878484338,9.640822334680923],"returnOnEquity":[-44.17303612622211,-30.16956023545666,-167.35288882560252,null,-48.12641138407579,-18.077986560932167,-12.614694122667004,-12.920002255045665,17.785576786492747,8.213547655950535,7.032572759443411,-91.465328736434,-31.758253348802867,80.02069790614972,73.60165174970618,-2.63756339231084,27.33352523010964],"revenueGrowth":[null,-47.56009491385535,4.7281788969768535,null,null,250.78734647533784,-33.516075321144456,-9.741489408552429,30.99233530558243,39.60850832519465,58.368418707091266,-42.14827837221995,50.72911833132259,55.448973469503436,12.430985067166,-3.1280297329127738,-6.39299954843321]}},"quarterly":{"keys":["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 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[14713000,12652000,14397000,17636000,16882000,16546000,12737000,9910000,7703000,null,2144000,64886000,29367000,35385000,756376000,743246000,802137000,854286000,708356000,543611000,583759000,495503000,443464000,377812000,413793000,510305000,563136000,605253000,564245000,610506000,663062000,765439000,856396000,909781000,879112000,1191335000,1409409000,1401638000,1399134000,1204083000,515301000,689981000,715505000,888680000,1217525000,1310368000,1293516000,1350293000,2106332000,2056285000,1808875000,1685209000,1783927000,2579308000,2183511000,1980835000,2017468000,2143933000,1832221000,1745036000,1893438000,2012936000,1813240000,1823750000,2968869000],"costOfRevenue":[null,null,null,null,null,null,null,null,null,null,0,53380000,23805000,30656000,749225000,713084000,779301000,830438000,614684000,477506000,505031000,405153000,399678000,342388000,364662000,459296000,469992000,501289000,null,1568000,null,null,747924000,1620000,770508000,1060732000,1251842000,1265755000,1225260000,1210211000,441278000,585289000,710919000,888863000,1197298000,1098422000,1153891000,1350249000,1808925000,1642626000,1574214000,1289020000,1574806000,2174385000,1799898000,1747478000,1770197000,1905200000,1678273000,1559360000,1593479000,1453697000,1503286000,1558504000,2116189000],"grossProfit":[null,null,null,null,null,null,null,null,null,null,2144000,11506000,5562000,4729000,7151000,30162000,22836000,23848000,93672000,66105000,78728000,90350000,43786000,35424000,49131000,51009000,93144000,103964000,null,608938000,null,null,108472000,908161000,108604000,130603000,157567000,135883000,173874000,-6128000,74023000,104692000,4586000,-183000,20227000,211946000,139625000,44000,297407000,413659000,234661000,396189000,209121000,404923000,383613000,233357000,247271000,238733000,153948000,185676000,299959000,559239000,309954000,265246000,852680000],"operatingExpenses":[10648000,7872000,6624000,6628000,6471000,6065000,8959000,4020000,3725000,null,4520000,62285000,34126000,43801000,9699000,758048000,826517000,890884000,15522000,10125000,12814000,10939000,12393000,11200000,10621000,9863000,10419000,12914000,10482000,11292000,11390000,11205000,12905000,11871000,11445000,11665000,11379000,11391000,11788000,11784000,10221000,9818000,9465000,11885000,12201000,12473000,11537000,15893000,15438000,16219000,14846000,19286000,23168000,23694000,25299000,41755000,23168000,22399000,21522000,24244000,22422000,24242000,26317000,25726000,28343000],"operatingIncome":[-49512000,-13792000,-18018000,-9175000,-8422000,-428297000,-7271000,-5894000,-7367000,null,-5021000,2601000,-4759000,-8416000,-36881000,-14802000,-24380000,-36598000,38428000,17857000,27460000,26274000,-10077000,-19719000,-3313000,-21784000,28325000,29189000,16451000,26716000,21605000,27656000,28983000,4894000,20408000,21423000,48621000,18405000,59531000,-181173000,-25443000,2750000,-114132000,-44662000,-84501000,97793000,23751000,-121096000,174029000,284171000,100799000,261402000,46433000,196873000,175298000,9515000,48641000,36431000,-46959000,-15776000,96760000,358516000,99258000,65322000,634553000],"pretaxIncome":[-53116000,-14235000,-28599000,-27360000,-12724000,-429973000,-17410000,-8121000,-10003000,null,-11596000,-4166000,-9213000,-14620000,-51173000,-14533000,-24675000,-39606000,31318000,527000,-6884000,15209000,-65551000,-18337000,-21572000,-27731000,13892000,28434000,7420000,19524000,15924000,15219000,16670000,-5463000,13334000,-3677000,26364000,-86319000,34752000,-240584000,-43276000,-14163000,-131783000,-62227000,-108351000,82388000,7914000,-137488000,150250000,267464000,84673000,238103000,31941000,176015000,167247000,-6382000,25305000,13946000,-71887000,-37294000,76347000,345337000,93481000,58491000,606987000],"interestExpense":[7781000,7567000,6118000,6806000,7997000,6727000,10794000,2258000,2604000,null,1056000,null,null,null,null,3507000,3397000,7076000,4015000,5557000,5825000,4387000,4387000,4613000,6106000,11232000,6555000,8942000,9139000,7419000,6132000,8377000,10544000,10425000,10422000,18710000,20278000,18348000,17503000,18674000,16414000,17523000,17611000,18151000,17186000,15374000,15782000,16394000,18154000,16852000,16888000,16250000,14909000,20815000,20476000,17884000,20434000,23402000,21073000,21848000,22106000,21272000,17157000,15934000,14268000],"netIncome":[-149750000,13942000,-33726000,-27841000,-963000,-429430000,-11875000,-13463000,-15913000,null,-8839000,-4816000,-9213000,-14620000,-50523000,-14568000,-24677000,-39456000,31660000,462000,11723000,14740000,-66836000,-18673000,-13088000,-27761000,13687000,27786000,7006000,18824000,19005000,15185000,16178000,-5822000,13886000,61092000,28169000,-83891000,35439000,-222337000,-40560000,-14271000,-131918000,-62227000,-108958000,81802000,8086000,-137051000,149125000,267396000,84719000,237890000,30013000,171415000,289324000,-3751000,18638000,7486000,-55695000,-30400000,59460000,262631000,77700000,54450000,462131000],"dilutedEps":[-5.43,0.49,-1.2299999999999995,-1,-0.03,-15.4,0.029999999999997584,-0.46,-0.55,null,-0.56,-0.3,-0.58,-0.87,-1.6589179875947622,-0.48,-0.81,-1.19,0.84,0.01,0.31,0.39,-1.72,-0.46,-0.32,-0.67,0.3,0.58,0.15,0.41,0.41,0.33,0.35,-0.13,0.3,1.14,0.56,-1.65,0.68,-4.18,-0.76,-0.27,-2.47,-1.15,-1.84,1.37,0.13147931857240586,-2.31,2.5,4.47,1.4013747889142745,3.9,0.49,2.79,4.775224993401953,-0.06,0.32,0.13,-1.0615343165059559,-0.57,1.17,5.16,1.5342423346150054,1.1,9.35],"cash":[11051000,14197000,14190000,5539000,3894000,2101000,12862000,8542000,4356000,4882000,6185000,14681000,43018000,69044000,38061000,20678000,17851000,97436000,89210000,124305000,78203000,101841000,167788000,121758000,164137000,56254000,47772000,46212000,54164000,78300000,118333000,64957000,82703000,87734000,75076000,60297000,106190000,110688000,126015000,62080000,142869000,127333000,68309000,214733000,174329000,201305000,112221000,140874000,186178000,409090000,490925000,661316000,190951000,347105000,279107000,228298000,179658000,182977000,191921000,133747000,169195000,159055000,164113000,172168000,184997000],"currentAssets":[null,null,239768000,null,184203000,185268000,23348000,15161000,10096000,null,59926000,65212000,105289000,567632000,544501000,543434000,583310000,637082000,460789000,390517000,436883000,431553000,531752000,354459000,525865000,389600000,403108000,461386000,456716000,497512000,603544000,588227000,637629000,590323000,586592000,908631000,951033000,1027786000,1032174000,612515000,719765000,749126000,636469000,976738000,1030679000,1051572000,1130171000,1463759000,1851355000,1738564000,1881837000,1948719000,1893351000,2177754000,1989495000,1858507000,1976355000,1767183000,1772243000,1624030000,1720084000,1982137000,1776091000,2150907000,2454309000],"totalAssets":[null,null,1024112000,null,975845000,554271000,387897000,374527000,364752000,null,189582000,189142000,230408000,828114000,813213000,810235000,861291000,917816000,735236000,687589000,864244000,849299000,892261000,765784000,937221000,1144510000,1145433000,1203702000,1194715000,1235182000,1347407000,1408125000,1451314000,1406483000,1460734000,2648104000,2672410000,2652885000,2700560000,2140921000,2224798000,2272414000,2133861000,2502470000,2524380000,2520995000,2570251000,2920437000,3245340000,3107104000,3280647000,3327432000,3609970000,3888753000,3863950000,3771676000,3936947000,3853277000,3829371000,3753255000,3895542000,4076582000,3833689000,4209519000,4534034000],"currentLiabilities":[null,null,219982000,null,332643000,342595000,334165000,333236000,338387000,null,69977000,61089000,33176000,431368000,453388000,473629000,520212000,512651000,310806000,280814000,390299000,358041000,365040000,262795000,361225000,385194000,382765000,422509000,427956000,458273000,470952000,509180000,531927000,488587000,507201000,948072000,974193000,1051596000,1034322000,727875000,806570000,875703000,878680000,1190674000,1369690000,1295242000,1355793000,1828622000,2109935000,1721677000,1794090000,1572355000,1769953000,1939588000,1524601000,1447762000,1211053000,1045649000,1096267000,1042434000,1207651000,1308566000,1106136000,1324748000,1333650000],"totalLiabilities":[null,null,null,null,null,null,337672000,336748000,342007000,null,88825000,91127000,141465000,552946000,584949000,596198000,670950000,662822000,443077000,393524000,557176000,518782000,551650000,441847000,611586000,792417000,776524000,804598000,787207000,807698000,899688000,944326000,969694000,929077000,948405000,2036902000,2012847000,2073375000,2052318000,1710533000,1832322000,1892474000,1887587000,2226403000,2354688000,2267493000,2304551000,2794520000,2966611000,2560212000,2636110000,2439439000,2690659000,2817494000,2528526000,2460337000,2671167000,2599251000,2638069000,2641445000,2747127000,2680520000,2281173000,2658148000,2514979000],"totalDebt":[null,null,null,null,null,null,null,null,null,7146000,42391000,null,91549000,134896000,97280000,91501000,122114000,158713000,130839000,112499000,171407000,169625000,165212000,163006000,241850000,380786000,370396000,358406000,340556000,330201000,384812000,386500000,388039000,389598000,392640000,676829000,644096000,642421000,611931000,609889000,712446000,710513000,708593000,656001000,570981000,566784000,564558000,587328000,519871000,507788000,505532000,534321000,579115000,536940000,650858000,639509000,1058755000,1043706000,1112967000,1153679000,1112473000,967093000,802870000,947618000,739198000],"equity":[null,null,511595000,null,486699000,58262000,50225000,37779000,22745000,109562000,100757000,98015000,88943000,275168000,228264000,214037000,190341000,254994000,292159000,294065000,307068000,330517000,340611000,323937000,325635000,352093000,368909000,399104000,407508000,427484000,447719000,463799000,481620000,477406000,512329000,611202000,659563000,579510000,648242000,430388000,392476000,379940000,246274000,276067000,169692000,253502000,265700000,125917000,278729000,546892000,644537000,887993000,919311000,1071259000,1335424000,1311339000,1265780000,1254026000,1191302000,1111810000,1148415000,1396062000,1511540000,1515829000,1982441000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,40976000,35542000,36614000],"operatingCashFlow":[null,-2685000,-7043000,5610000,-5498000,6408000,-5530000,-3641000,-9513000,null,-4636000,-8626000,20456000,-2798000,-44709000,-7892000,-65288000,-3499000,22075000,86772000,11839000,45735000,-11988000,12029000,-40835000,-12442000,17855000,24994000,37202000,43260000,1027000,12641000,18686000,20573000,38720000,-56758000,80995000,74395000,6998000,14499000,19268000,-7814000,-63167000,-30737000,32552000,52779000,-82216000,-7685000,35342000,341396000,83553000,139095000,173145000,269205000,-2289000,25431000,-4676000,78487000,-15466000,-1399000,133578000,219358000,93800000,-40707000,282568000],"capex":[null,613000,1227000,158000,664000,707000,0,null,null,null,null,10000,121000,4496000,3141000,2018000,3891000,817000,7574000,4747000,5126000,5984000,6488000,4476000,7215000,7585000,5557000,7579000,4198000,8111000,11820000,9612000,8045000,12541000,18241000,17864000,23540000,22682000,19834000,14948000,15217000,12286000,21071000,8178000,5829000,7008000,8518000,16333000,12687000,9038000,14967000,13213000,17516000,22989000,28559000,22642000,36890000,28332000,47676000,40933000,48126000,32279000,27535000,43070000,39711000],"depreciationAndAmortization":[12142000,11522000,11471000,11951000,10528000,10701000,5908000,5327000,4899000,null,401000,767000,1037000,1218000,2960000,3061000,3290000,3918000,4628000,3251000,5005000,4596000,7066000,5095000,5100000,9643000,11778000,11260000,11284000,11304000,12141000,13037000,12775000,13192000,13638000,20957000,21919000,22227000,21018000,21283000,22128000,22821000,23804000,22880000,23548000,23618000,24195000,23780000,25583000,25125000,25281000,24360000,28216000,35311000,31943000,32656000,32144000,31879000,34911000,36586000,34712000,36284000,36743000,34460000,36454000],"dilutedShares":[null,null,null,null,27873000,null,null,null,28806000,null,15734000,16020000,15935000,16752000,30471000,30385000,30406000,33137000,37023000,37381000,37363000,37400000,38719000,40974000,41015000,41580000,45469000,51865000,45564000,51992000,45751000,45677000,45723000,45709000,45857000,55550000,50074000,50942000,51667000,53153000,53265000,53374000,53385000,54280000,59367000,59761000,59933000,59413000,59642000,59831000,60402000,61047000,60993000,61404000,60624000,58992000,58045000,56224000,52890000,53756000,50836000,50897000,50715000,49632000,49444000],"sharesOutstanding":[null,null,28510500,null,29095000,28870000,28841177,null,null,null,null,null,null,null,30151000,30143381,30289140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[64225000,26444000,32415000,26811000,25304000,444843000,20008000,15804000,15070000,null,7165000,62285000,34126000,43801000,793257000,758048000,826517000,890884000,670108000,525754000,556299000,469229000,453541000,397531000,417106000,532089000,537966000,576064000,547794000,583790000,641457000,737783000,827413000,904887000,858704000,1169912000,1360788000,1383233000,1339603000,1385256000,540744000,687231000,829637000,933342000,1302026000,1212575000,1269765000,1471389000,1932303000,1772114000,1708076000,1423807000,1737494000,2382435000,2008213000,1971320000,1968827000,2107502000,1879180000,1760812000,1796678000,1654420000,1713982000,1758428000,2334316000],"ebit":[-45335000,-6668000,-22481000,-20554000,-4727000,-423246000,-6616000,-5863000,-7399000,null,-10540000,null,null,null,null,-11026000,-21278000,-32530000,35333000,6084000,-1059000,19596000,-61164000,-13724000,-15466000,-16499000,20447000,37376000,16559000,26943000,22056000,23596000,27214000,4962000,23756000,15033000,46642000,-67971000,52255000,-221910000,-26862000,3360000,-114172000,-44076000,-91165000,97762000,23696000,-121094000,168404000,284316000,101561000,254353000,46850000,196830000,187723000,11502000,45739000,37348000,-50814000,-15446000,98453000,366609000,110638000,74425000,621255000],"netDebt":[null,null,null,null,null,null,null,null,null,2264000,36206000,null,48531000,65852000,59219000,70823000,104263000,61277000,41629000,-11806000,93204000,67784000,-2576000,41248000,77713000,324532000,322624000,312194000,286392000,251901000,266479000,321543000,305336000,301864000,317564000,616532000,537906000,531733000,485916000,547809000,569577000,583180000,640284000,441268000,396652000,365479000,452337000,446454000,333693000,98698000,14607000,-126995000,388164000,189835000,371751000,411211000,879097000,860729000,921046000,1019932000,943278000,808038000,638757000,775450000,554201000],"ebitda":[-33193000,4854000,-11010000,-8603000,5801000,-412545000,-708000,-536000,-2500000,null,-10139000,null,null,null,null,-7965000,-17988000,-28612000,39961000,9335000,3946000,24192000,-54098000,-8629000,-10366000,-6856000,32225000,48636000,27843000,38247000,34197000,36633000,39989000,18154000,37394000,35990000,68561000,-45744000,73273000,-200627000,-4734000,26181000,-90368000,-21196000,-67617000,121380000,47891000,-97314000,193987000,309441000,126842000,278713000,75066000,232141000,219666000,44158000,77883000,69227000,-15903000,21140000,133165000,402893000,147381000,108885000,657709000],"capexOutflow":[null,-613000,-1227000,-158000,-664000,-707000,0,null,null,null,null,-10000,-121000,-4496000,-3141000,-2018000,-3891000,-817000,-7574000,-4747000,-5126000,-5984000,-6488000,-4476000,-7215000,-7585000,-5557000,-7579000,-4198000,-8111000,-11820000,-9612000,-8045000,-12541000,-18241000,-17864000,-23540000,-22682000,-19834000,-14948000,-15217000,-12286000,-21071000,-8178000,-5829000,-7008000,-8518000,-16333000,-12687000,-9038000,-14967000,-13213000,-17516000,-22989000,-28559000,-22642000,-36890000,-28332000,-47676000,-40933000,-48126000,-32279000,-27535000,-43070000,-39711000],"currentRatio":[null,null,1.0899437226682183,null,0.5537558283204517,0.5407784702053445,0.06986967516047461,0.04549628491519524,0.029835661535460876,null,0.8563670920445289,1.0674916924487223,3.173649626235833,1.3158880584558892,1.2009603253725285,1.1473832894522928,1.1212928575273158,1.2427206813212108,1.4825614692123061,1.3906607220437728,1.1193546486155486,1.2053172681340965,1.4566951566951567,1.3488042009931696,1.4557824070869956,1.0114383920829504,1.0531474925868352,1.0920146079728479,1.067203170419389,1.0856236348202928,1.2815403692945353,1.1552437252052319,1.1987152372412004,1.208224942538381,1.1565276882340532,0.9583987292104397,0.9762264766837783,0.9773582250217764,0.9979232772772889,0.8415112484973382,0.8923775989684715,0.8554567016442789,0.724346747393818,0.8203236150281269,0.7524907095766196,0.811872993618181,0.8335866905936231,0.8004710650971059,0.8774464616208556,1.0098084600073067,1.0489089176128288,1.2393632481214485,1.0697182354559698,1.1227920568698095,1.3049283058321488,1.283710305975706,1.6319310550405308,1.6900346100842634,1.6166162075479786,1.5579211729471603,1.42432209305503,1.5147397991389047,1.6056714545046902,1.6236348347006373,1.8402946800134967],"freeCashFlow":[null,-3298000,-8270000,5452000,-6162000,5701000,-5530000,null,null,null,null,-8636000,20335000,-7294000,-47850000,-9910000,-69179000,-4316000,14501000,82025000,6713000,39751000,-18476000,7553000,-48050000,-20027000,12298000,17415000,33004000,35149000,-10793000,3029000,10641000,8032000,20479000,-74622000,57455000,51713000,-12836000,-449000,4051000,-20100000,-84238000,-38915000,26723000,45771000,-90734000,-24018000,22655000,332358000,68586000,125882000,155629000,246216000,-30848000,2789000,-41566000,50155000,-63142000,-42332000,85452000,187079000,66265000,-83777000,242857000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,100,17.732638781863578,18.939626110940853,13.364419951957043,0.9454292574063694,4.058144947971465,2.846895231113887,2.7915709727187386,13.223859189447115,12.160349956126716,13.486387361907912,18.23399656510657,9.87363123049447,9.376091812859306,11.873327968331992,9.99578683336436,16.540231844527785,17.17694914358128,null,99.74316386734938,null,null,12.666103064470175,99.8219351690132,12.353829773680715,10.962743476855795,11.179650477611538,9.694585905918647,12.427258575661803,-0.5089350152771861,14.365002202596152,15.17317143515546,0.6409459053395853,-0.020592339199711932,1.6613211227695528,16.174540281813965,10.794222877799733,0.003258552032781033,14.119663946614303,20.116812601366053,12.972759311726904,23.509784246345706,11.722508824632397,15.698900635364213,17.568631438082978,11.780738930804434,12.256501714029664,11.135282679076258,8.402261517578937,10.640238940629306,15.842029155430492,27.782254378678704,17.09393130528777,14.543989033584648,28.72070138493817],"operatingMargin":[-336.5187249371304,-109.01043313310149,-125.15107314023754,-52.02426854161941,-49.88745409311693,-2588.5229058382693,-57.0856559629426,-59.47527749747729,-95.6380630923017,null,-234.1884328358209,4.008568874641679,-16.205264412435728,-23.784089303377137,-4.876014045924249,-1.9915344313995638,-3.039381053361209,-4.284045389951375,5.424955813178684,3.28488569951675,4.703995998348633,5.302490600460542,-2.2723377771363626,-5.21926249033911,-0.8006418668271333,-4.2688196274776855,5.029868450960336,4.822611370782136,2.9155774530567395,4.376042168299739,3.2583679957530363,3.613090004559475,3.3842988524000575,0.5379316560798698,2.3214334464778092,1.7982347534488619,3.4497438287963256,1.3131065225115186,4.254846212014003,-15.046554099675852,-4.937502547055022,0.3985616995250594,-15.9512512141774,-5.025656029166854,-6.940391367733723,7.46301802241813,1.8361581920903955,-8.968127658219364,8.26218278979762,13.8196310336359,5.572469076083201,15.511547825818637,2.602853143654421,7.632783676862166,8.028262738314577,0.480352982454369,2.4109923924443906,1.699260191433221,-2.5629550147061955,-0.9040501170176432,5.110280875317808,17.81060103252165,5.474068518232556,3.5817409184372857,21.373560099822527],"netMargin":[-1017.8073812274858,110.19601644008851,-234.25713690352157,-157.86459514629166,-5.70430043833669,-2595.3704822917925,-93.23231530187643,-135.8526740665994,-206.58185122679478,null,-412.26679104477614,-7.422248250778288,-31.371948105015836,-41.31694220714992,-6.679614371688156,-1.9600509118111633,-3.0764071474074877,-4.618593773045561,4.4695040346944195,0.08498724271583907,2.00819173665845,2.974754945984182,-15.07134739234752,-4.942405217409717,-3.1629341240668642,-5.440079952185458,2.4304963632230936,4.5908074805081505,1.2416592083226259,3.0833439802393423,2.866247801864682,1.9838288877363184,1.8890793511412947,-0.6399342259290972,1.5795484534393798,5.128028640139004,1.9986391459115134,-5.985211588156143,2.532923937235461,-18.46525530216771,-7.871127748636233,-2.068317823244408,-18.43704795913376,-7.0021830130080565,-8.949138621383543,6.242673813768346,0.6251178957198829,-10.149723060106213,7.079843063676572,13.003839448325499,4.6835187616612535,14.11634996015331,1.68241189241488,6.645774758190956,13.250402677156195,-0.18936458614675122,0.9238312577944234,0.3491713593661742,-3.0397533921945006,-1.7420844039893733,3.1403193555849205,13.047160962892015,4.2851470296265255,2.9856065798492115,15.565893948166792],"fcfMargin":[null,-26.067024976288334,-57.442522747794676,30.91403946473123,-36.50041464281483,34.45545751238971,-43.41681714689487,null,null,null,null,-13.309496655673026,69.24438996152143,-20.613254203758654,-6.326218706040382,-1.3333405090642938,-8.62433723914992,-0.5052172223353771,2.0471344916962657,15.088914683477709,1.1499608571345366,8.022353043271181,-4.166290837587718,1.9991424306268726,-11.612086236354893,-3.9245157307884497,2.183841913853847,2.877309158318918,5.849232159788744,5.757355374066758,-1.6277512510142338,0.39572062568016525,1.242532660124522,0.8828498286950376,2.329509778048758,-6.263729345650049,4.076531368821968,3.6894690355141626,-0.9174246355245459,-0.03728978816244395,0.7861424681884956,-2.913123694710434,-11.773223108154381,-4.378966557140928,2.194862528490175,3.4929882292607877,-7.014524752689569,-1.778725061893974,1.0755664349209906,16.16303187544528,3.791638449312418,7.469815316675854,8.72395563271367,9.54581616464571,-1.4127705333291198,0.14079920841463323,-2.0603052935659947,2.339392135854992,-3.4461999944329857,-2.425852532555202,4.513060369549994,9.293837459313163,3.654507952615208,-4.593666895133653,8.180118422200508],"debtToCapital":[null,null,null,null,null,null,null,null,null,6.122973575076259,29.613407103138012,null,50.72191565277131,32.89632837800929,29.88228933723245,29.94750243832191,39.082107823526584,38.363624497530864,30.931351921285682,27.670674235790678,35.82360624902032,33.915368035477925,32.66201813677907,33.47537596802911,42.61786655153881,51.95755370258938,50.10056742481114,47.31369882905837,45.52498181973735,43.580247728277584,46.221942486225736,45.45459891167695,44.61967276829194,44.93612486216903,43.387121547809926,52.5475706718239,49.406785056521684,52.57424519060405,48.55928511402799,58.62755785237971,64.47930261140606,65.15759963978273,74.20855469924084,70.38123827875219,77.08948483338801,69.09590069804922,67.99789944812335,82.34589797334718,65.09779614325069,48.14616755793226,43.95666694780922,37.56702106567186,38.64822153379613,33.38765911432603,32.76765333421941,32.78107776720688,45.54695885413642,45.42331307567636,48.30022015658762,50.92406098639191,49.2051353273581,40.92380736769277,34.69005059604824,38.46715598102983,27.160031142998758],"returnOnAssets":[null,null,null,null,-4.979069421885648,-88.75802630843035,-66.58725263082601,-121.68174791136555,-70.21961111355613,null,null,null,null,-4.526912961258957,-15.790266205954357,-17.795886837499765,-19.1239526646081,-14.80288442262863,-6.075886257797318,-4.274333967141667,0.5087117908358857,6.6305814845100635,-4.9045866136773215,-8.125374559731053,-9.309867246935132,-12.675035572615029,-4.498712760600954,0.06336678707033205,1.9435855485342899,5.656446296411469,5.8263667142696685,4.59601650492165,5.229874653679155,3.372569951148234,2.8080498806861907,4.207553370384167,4.720248008838613,0.948719110955203,1.9613610574018563,-10.132333825778733,-12.71536761354633,-9.815810167057878,-16.923888093320794,-10.723886917987308,-13.36542871208449,-9.233553823594022,-3.4564228062597153,-5.757834312851022,3.534382950992423,10.218583575022402,12.448995008971272,23.660227191063065,18.088693290310722,14.981352534793094,20.397007696865195,13.720061731699252,12.604511219614578,8.052074197594171,-0.8662578878484338,-1.5939282366841636,-0.4889633423040875,5.95208565499084,9.640822334680923,11.409114461869695,20.33108189545951],"returnOnEquity":[null,null,null,null,-9.983172350878059,-844.3925714874189,-167.3521768537966,-1206.3077371026232,-184.7822331797018,null,null,null,null,-19.487952590128142,-48.12580352014005,-56.99306525835438,-74.75401383537904,-48.74887298599296,-18.077986560932167,-12.600225938886286,1.764744908113846,20.01157962873456,-12.614694122667004,-19.10867602370219,-26.507539872578445,-37.02201842926415,-12.920002255045665,0.17260431981035654,5.651830543291009,17.266543266412427,17.785576786492747,13.91118121040256,15.564013280427567,9.845616594282177,8.213547655950535,15.876078254810928,17.05686116950568,3.6438089687354527,7.032572759443411,-46.586468764101035,-59.18963080266035,-50.38907707540778,-91.465328736434,-70.48601821772087,-112.91073131163638,-69.87253765932793,-31.758253348802867,-77.6752308549594,45.47601472723177,71.8536120960427,80.02069790614972,145.79795050842776,103.50539214049614,64.76985151571145,73.60165174970618,44.28626510231288,43.53374756474673,26.809358852785785,-2.63756339231084,-4.949840063487635,-1.5863672984162425,17.81042742731562,27.33352523010964,34.57407962052626,54.73979001269941],"revenueGrowth":[null,null,null,null,14.74206484061713,30.777742649383487,-11.530179898589987,-43.80811975504649,-54.3715199620898,null,-83.16715082044436,554.7527749747729,281.2410749058808,null,35178.73134328359,1045.4643528650247,2631.4230258453367,2314.2602797795676,-6.348694300189328,-26.859882192436956,-27.224526483630605,-41.99799598729231,-37.39532099678693,-30.49956678580823,-29.11578236909409,2.9872674837488455,26.985730521530506,60.199517220204754,36.35924242314395,19.635512095707462,17.7445590408001,26.46595721128189,51.77733076943527,49.02081224426951,32.58367995753038,55.64074994872223,64.57444920340589,54.06323060165028,59.15309994630946,1.070060058673672,-63.43850507553166,-50.77323816848573,-48.86086679331644,-26.194456694430535,136.27452692698054,89.91363530300109,80.7836423225554,51.94366926227663,73.00112934025995,56.924238076631916,39.84171823154874,24.803209377520297,-15.306466407005159,25.43533605507018,20.710994402598292,17.542393851445137,13.091398919350405,-16.87952737711045,-16.088309149805056,-11.90402027427827,-6.147805070514134,-6.110125642918874,-1.0359558153738013,4.510737887355898,56.797793220586044]}},"filings":[{"accn":"0000821483-20-000009","filed":"2020-03-02","form":"10-K"},{"accn":"0000821483-21-000018","filed":"2021-03-08","form":"10-K"},{"accn":"0000821483-22-000017","filed":"2022-02-25","form":"10-K"},{"accn":"0000821483-21-000038","filed":"2021-05-07","form":"10-Q"},{"accn":"0000821483-21-000058","filed":"2021-08-05","form":"10-Q"},{"accn":"0000821483-21-000069","filed":"2021-11-04","form":"10-Q"},{"accn":"0000821483-23-000008","filed":"2023-02-27","form":"10-K"},{"accn":"0000821483-22-000042","filed":"2022-05-06","form":"10-Q"},{"accn":"0000821483-22-000060","filed":"2022-08-09","form":"10-Q"},{"accn":"0000821483-22-000076","filed":"2022-11-03","form":"10-Q"},{"accn":"0000821483-24-000008","filed":"2024-02-29","form":"10-K"},{"accn":"0000821483-23-000028","filed":"2023-05-05","form":"10-Q"},{"accn":"0000821483-23-000039","filed":"2023-08-09","form":"10-Q"},{"accn":"0000821483-23-000047","filed":"2023-11-08","form":"10-Q"},{"accn":"0000821483-25-000010","filed":"2025-02-28","form":"10-K"},{"accn":"0000821483-24-000015","filed":"2024-05-08","form":"10-Q"},{"accn":"0000821483-24-000022","filed":"2024-08-08","form":"10-Q"},{"accn":"0000821483-24-000030","filed":"2024-11-07","form":"10-Q"},{"accn":"0000821483-26-000005","filed":"2026-02-25","form":"10-K"},{"accn":"0000821483-25-000019","filed":"2025-05-08","form":"10-Q"},{"accn":"0000821483-25-000029","filed":"2025-08-06","form":"10-Q"},{"accn":"0001628280-25-049474","filed":"2025-11-05","form":"10-Q"},{"accn":"0000821483-26-000010","filed":"2026-05-06","form":"10-Q"},{"accn":"0000821483-26-000014","filed":"2026-08-05","form":"10-Q"},{"accn":"0000821483-19-000014","filed":"2019-03-11","form":"10-K"},{"accn":"0001193125-12-377175","filed":"2012-08-31","form":"10-K"},{"accn":"0000950123-11-072785","filed":"2011-08-04","form":"10-Q"},{"accn":"0000950123-11-097095","filed":"2011-11-09","form":"10-Q"},{"accn":"0001193125-12-377222","filed":"2012-08-31","form":"10-Q"},{"accn":"0001193125-12-408252","filed":"2012-09-28","form":"10-Q/A"},{"accn":"0001193125-14-220154","filed":"2014-05-30","form":"10-K/A"},{"accn":"0001445305-14-002456","filed":"2014-06-02","form":"10-Q"},{"accn":"0001445305-14-003578","filed":"2014-08-11","form":"10-Q"},{"accn":"0001445305-14-005030","filed":"2014-11-12","form":"10-Q"},{"accn":"0000821483-16-000040","filed":"2016-03-03","form":"10-K"},{"accn":"0001628280-15-004016","filed":"2015-05-11","form":"10-Q"},{"accn":"0000821483-15-000012","filed":"2015-08-07","form":"10-Q"},{"accn":"0000821483-15-000024","filed":"2015-11-05","form":"10-Q"},{"accn":"0000821483-17-000010","filed":"2017-03-07","form":"10-K"},{"accn":"0000821483-16-000049","filed":"2016-05-05","form":"10-Q"},{"accn":"0000821483-16-000061","filed":"2016-08-09","form":"10-Q"},{"accn":"0000821483-16-000097","filed":"2016-11-04","form":"10-Q"},{"accn":"0000821483-18-000017","filed":"2018-03-12","form":"10-K"},{"accn":"0000821483-17-000028","filed":"2017-05-10","form":"10-Q"},{"accn":"0000821483-17-000041","filed":"2017-08-09","form":"10-Q"},{"accn":"0000821483-17-000050","filed":"2017-11-08","form":"10-Q"},{"accn":"0000821483-18-000062","filed":"2018-11-07","form":"10-Q"},{"accn":"0000821483-19-000039","filed":"2019-08-08","form":"10-Q"},{"accn":"0000821483-19-000052","filed":"2019-11-06","form":"10-Q"},{"accn":"0000821483-20-000032","filed":"2020-05-11","form":"10-Q"},{"accn":"0000821483-20-000047","filed":"2020-08-10","form":"10-Q"},{"accn":"0000821483-20-000054","filed":"2020-11-06","form":"10-Q"},{"accn":"0000821483-18-000036","filed":"2018-05-10","form":"10-Q"},{"accn":"0000821483-18-000053","filed":"2018-08-08","form":"10-Q"},{"accn":"0000821483-19-000031","filed":"2019-05-10","form":"10-Q"},{"accn":"0001628280-15-004460","filed":"2015-05-22","form":"8-K"},{"accn":"0001193125-12-480685","filed":"2012-11-26","form":"10-Q/A"},{"accn":"0001445866-13-000543","filed":"2013-05-14","form":"10-Q"},{"accn":"0001445866-13-000958","filed":"2013-08-14","form":"10-Q"},{"accn":"0001445866-13-001313","filed":"2013-11-14","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2443066000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2443066000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":765439000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":765439000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":856396000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":856396000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":909781000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":909781000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":879112000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":879112000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3410728000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":3410728000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1191335000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1191335000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1409409000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1409409000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1401638000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1401638000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1399134000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1399134000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5401516000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":5401516000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1204083000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1204083000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":515301000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":515301000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":689981000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":689981000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":715505000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":715505000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3124870000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":3124870000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":888680000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":888680000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1217525000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1217525000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1310368000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1310368000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4710089000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3416573000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":1293516000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":1293516000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":4710089000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1350293000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1350293000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2106332000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":2106332000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2056285000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":2056285000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7321785000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5512910000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":1808875000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1808875000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":7321785000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1685209000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1685209000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1783927000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1783927000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2579308000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":2579308000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8231955000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6048444000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":2183511000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":2183511000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":8231955000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1980835000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1980835000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2017468000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":2017468000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2143933000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":2143933000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7974457000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6142236000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":1832221000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1832221000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":7974457000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1745036000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1745036000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1893438000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1893438000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2012936000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":2012936000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7464650000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5651410000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":1813240000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1813240000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":7464650000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1823750000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1823750000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2968869000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":2968869000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1865045000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":605253000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":564245000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":610506000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":663062000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":116316000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14713000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":12652000},"#48":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":60996000},"#49":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":46599000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":14397000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":60996000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":17636000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":16882000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":16546000},"#50":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63880000},"#51":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":51143000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":12737000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":63880000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9910000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7703000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":2144000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":64886000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":29367000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":35385000},"#52":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":886014000},"#53":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":129638000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":756376000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":886014000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":743246000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":802137000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":854286000},"#54":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3108025000},"#55":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2399669000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":708356000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3108025000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":543611000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":583759000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":495503000},"#56":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2066337000},"#57":{"kind":"filed","concept":"Revenues","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1622873000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":443464000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2066337000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":377812000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":413793000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":510305000},"#58":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1865045000},"#59":{"kind":"filed","concept":"Revenues","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1301909000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":563136000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":342388000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":364662000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":459296000},"#60":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1636339000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1166347000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":469992000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1636339000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":0},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":53380000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":23805000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":30656000},"#62":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":857066000},"#63":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":107841000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":749225000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":857066000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":713084000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":779301000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":830438000},"#64":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2937472000},"#65":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2322788000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":614684000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2937472000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":477506000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":505031000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":405153000},"#66":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1787368000},"#67":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1387690000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":399678000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1787368000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":501289000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1568000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1620000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2054627000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":747924000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3003116000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2232608000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":770508000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3003116000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1060732000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1251842000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1265755000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4803589000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3578329000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":1225260000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4803589000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1210211000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":441278000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":585289000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2947697000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2236778000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":710919000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2947697000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":888863000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1197298000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1098422000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4338474000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3184583000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":1153891000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4338474000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1350249000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1808925000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1642626000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6376014000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4801800000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":1574214000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6376014000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1289020000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1574806000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2174385000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6838109000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5038211000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":1799898000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6838109000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1747478000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1770197000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1905200000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7101148000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5422875000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":1678273000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7101148000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1559360000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1593479000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1453697000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6109822000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4606536000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":1503286000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6109822000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1558504000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2116189000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":388439000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":108472000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":908161000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":108604000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":407612000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":130603000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":157567000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":135883000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":173874000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":597927000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":-6128000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":74023000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":104692000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":4586000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":177173000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":-183000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":20227000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":211946000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":139625000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":371615000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":44000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":297407000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":413659000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":234661000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":945771000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":396189000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":209121000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":404923000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":383613000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1393846000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":233357000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":247271000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":238733000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":153948000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":873309000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":185676000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":299959000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":559239000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":309954000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1354828000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":265246000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":852680000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":228706000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":103964000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":608938000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":2144000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":11506000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":5562000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":4729000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":7151000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":28948000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":30162000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":22836000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":23848000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":93672000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":170553000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":66105000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":78728000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":90350000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":43786000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":278969000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":35424000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":49131000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":51009000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":93144000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":62285000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":34126000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":43801000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":758048000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":826517000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":890884000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":37284000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":37284000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":10648000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":10648000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7872000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":7872000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":35394000},"#88":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":28770000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":6624000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":6624000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":35394000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6628000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":6628000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":6471000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":6471000},"#92":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":6065000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":6065000},"#93":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28124000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":19165000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":8959000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":8959000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":28124000},"#96":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4020000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":4020000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":3725000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":3725000},"#98":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":4520000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":4520000},"#99":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":21494000},"#100":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11795000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":9699000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":9699000},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2300000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102"}],"rule":"component-sum","value":23794000},"#103":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":34304000},"#104":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":18782000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":15522000},"#106":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3700000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":3700000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"}],"rule":"component-sum","value":15522000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"}],"rule":"component-sum","value":38004000},"#109":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10125000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":10125000},"#110":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":11814000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1000000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":12814000},"#112":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":9939000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1000000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":10939000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44271000},"#115":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":31878000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":12393000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4400000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4400000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":12393000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":48671000},"#120":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11200000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":11200000},"#121":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":10621000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":10621000},"#122":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9863000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":9863000},"#123":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":42073000},"#124":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":31654000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":10419000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":10419000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4500000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#126"}],"rule":"component-sum","value":46573000},"#127":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12914000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":12914000},"#128":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10482000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":10482000},"#129":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":11292000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":11292000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":46078000},"#131":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":34688000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":11390000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":11390000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3300000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"}],"rule":"component-sum","value":49378000},"#134":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11205000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":11205000},"#135":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":12905000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":12905000},"#136":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11871000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":11871000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":47426000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":35981000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":11445000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":11445000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2700000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":50126000},"#141":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11665000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":11665000},"#142":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11379000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":11379000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":11391000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":11391000},"#144":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":46223000},"#145":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":34435000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":11788000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":11788000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2700000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147"}],"rule":"component-sum","value":48923000},"#148":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":11784000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":11784000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10221000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":10221000},"#150":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9818000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":9818000},"#151":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":41288000},"#152":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":31823000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":9465000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":9465000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2700000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154"}],"rule":"component-sum","value":43988000},"#155":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11885000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":11885000},"#156":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12201000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":12201000},"#157":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12473000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":12473000},"#158":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":48096000},"#159":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":36559000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":11537000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":11537000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2700000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#161"}],"rule":"component-sum","value":50796000},"#162":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":15893000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":15893000},"#163":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":15438000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":15438000},"#164":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16219000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":16219000},"#165":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":62396000},"#166":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":47550000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":14846000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":14846000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2700000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"}],"rule":"component-sum","value":65096000},"#169":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":19286000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":19286000},"#170":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":23168000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":23168000},"#171":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":23694000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":23694000},"#172":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":91447000},"#173":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":66148000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":25299000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":25299000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2700000},"#176":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":59000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"component-sum","value":94088000},"#177":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41755000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":41755000},"#178":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":23168000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":23168000},"#179":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":22399000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":22399000},"#180":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":108844000},"#181":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":87322000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":21522000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":21522000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1400000},"#184":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-222000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"component-sum","value":110466000},"#185":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":24243000},"#186":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-1000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"component-sum","value":24244000},"#187":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":23648000},"#188":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1226000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"component-sum","value":22422000},"#189":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24242000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":24242000},"#190":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":98450000},"#191":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":72133000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":26317000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":26317000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1000000},"#194":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7220000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"component-sum","value":92230000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24875000},"#196":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-851000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"component-sum","value":25726000},"#197":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":28047000},"#198":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-296000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"component-sum","value":28343000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-29641000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-49512000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-13792000},"#199":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-94019000},"#200":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-76001000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":-18018000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-94019000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9175000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-8422000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-428297000},"#201":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-453229000},"#202":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-445958000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":-7271000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-453229000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-5894000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-7367000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":-5021000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2601000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-4759000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-8416000},"#203":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-47405000},"#204":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-10524000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":-36881000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-47405000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-14802000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-24380000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-36598000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":38428000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-37532000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17857000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":27460000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":26274000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-10077000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61514000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-19719000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-3313000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-21784000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":28325000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-19649000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":29189000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":16451000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":26716000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":21605000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":93961000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":27656000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":28983000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4894000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":20408000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":81941000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21423000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":48621000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18405000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":59531000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":147980000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-181173000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-25443000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2750000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-114132000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-317998000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-44662000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-84501000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":97793000},"#205":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-7619000},"#206":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-31370000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":23751000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-7619000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-121096000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":174029000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":284171000},"#207":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":437903000},"#208":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":337104000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":100799000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":437903000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":261402000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":46433000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":196873000},"#209":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":680006000},"#210":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":504708000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":175298000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":680006000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9515000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":48641000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36431000},"#211":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47628000},"#212":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":94587000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":-46959000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47628000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-15776000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":96760000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":358516000},"#213":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":538758000},"#214":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":439500000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":99258000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":538758000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":65322000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":634553000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-116870000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-53116000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":-14235000},"#215":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-104131000},"#216":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-75532000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":-28599000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-104131000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-27360000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-12724000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-429973000},"#217":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-487531000},"#218":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-470121000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":-17410000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-487531000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-8121000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-10003000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":-11596000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-4166000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-9213000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-14620000},"#219":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-79173000},"#220":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-28000000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":-51173000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-79173000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-14533000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-24675000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-39606000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-47496000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-78814000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":31318000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-47496000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":527000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-6884000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":15209000},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-56699000},"#224":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8852000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":-65551000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-56699000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18337000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-21572000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-27731000},"#225":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-53747000},"#226":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-67639000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":13892000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-53747000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":28434000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7420000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19524000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":71302000},"#228":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":55378000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":15924000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":71302000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15219000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16670000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-5463000},"#229":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":39760000},"#230":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":26426000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":13334000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":39760000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3677000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":26364000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-86319000},"#231":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-28880000},"#232":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-63632000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":34752000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-28880000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-240584000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-43276000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-14163000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-429806000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-298023000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":-131783000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-429806000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-62227000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-108351000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":82388000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-80276000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-88190000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":7914000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-80276000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-137488000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":150250000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":267464000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364899000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":280226000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":84673000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364899000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":238103000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":31941000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":176015000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":613306000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":446059000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":167247000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":613306000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-6382000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":25305000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":13946000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-39018000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":32869000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":-71887000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-39018000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-37294000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":76347000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":345337000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":477871000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":384390000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":93481000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":477871000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":58491000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":606987000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":68288000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":14909000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":20815000},"#245":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":72450000},"#246":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":51974000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":20476000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":72450000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":17884000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":20434000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":23402000},"#247":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":82793000},"#248":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":61720000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":21073000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":82793000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":21848000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":22106000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":21272000},"#249":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82383000},"#250":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":65226000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":17157000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82383000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15934000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":14268000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":43599000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":7781000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7567000},"#251":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30168000},"#252":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":24050000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":6118000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":30168000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6806000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7997000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":6727000},"#253":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32324000},"#254":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":21530000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":10794000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32324000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2258000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2604000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":1056000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":19426000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3507000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3397000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":7076000},"#255":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17995000},"#256":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13980000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":4015000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17995000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5557000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5825000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4387000},"#257":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":20156000},"#258":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":15769000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":4387000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":20156000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4613000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6106000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":11232000},"#259":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28506000},"#260":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":21951000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":6555000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28506000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8942000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9139000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7419000},"#261":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31632000},"#262":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":25500000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":6132000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31632000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8377000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10544000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10425000},"#263":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":39768000},"#264":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":29346000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":10422000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":39768000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18710000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":20278000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18348000},"#265":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":74839000},"#266":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":57336000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":17503000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":74839000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18674000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":16414000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17523000},"#267":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":70222000},"#268":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":52611000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":17611000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":70222000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18151000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17186000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15374000},"#269":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":66493000},"#270":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":50711000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":15782000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":66493000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16394000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":18154000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16852000},"#271":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":68288000},"#272":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":51400000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":16888000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":16250000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-328783000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-149750000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":13942000},"#273":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-182332000},"#274":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-148606000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":-33726000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-182332000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-27841000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-963000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-429430000},"#275":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-470111000},"#276":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-458236000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":-11875000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-470111000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-13463000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-15913000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":-8839000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-4816000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-9213000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-14620000},"#277":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-79173000},"#278":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-28650000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":-50523000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-79173000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-14568000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-24677000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-39456000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":31660000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-47041000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":462000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":11723000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14740000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-66836000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-39911000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18673000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-13088000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-27761000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":13687000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-45835000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27786000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7006000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":18824000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":19005000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":72621000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15185000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16178000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-5822000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":13886000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":39427000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":61092000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28169000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-83891000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":35439000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":40809000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-222337000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-40560000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-14271000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-131918000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-409086000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-62227000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-108958000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":81802000},"#279":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-81297000},"#280":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-89383000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":8086000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-81297000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-137051000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":149125000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":267396000},"#281":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364189000},"#282":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":279470000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":84719000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364189000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":237890000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":30013000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":171415000},"#283":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":728642000},"#284":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":439318000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":289324000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":728642000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-3751000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18638000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7486000},"#285":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-33322000},"#286":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22373000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":-55695000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-33322000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-30400000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":59460000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":262631000},"#287":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":369391000},"#288":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":291691000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":77700000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":369391000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":54450000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":462131000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-15.58},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-5.43},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.49},"#289":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-6.63},"#290":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":-5.4},"dilutedEps@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":-1.2299999999999995},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-6.63},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-1},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":-0.03},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":-15.4},"#291":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-16.3},"#292":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":-16.33},"dilutedEps@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":0.029999999999997584},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-16.3},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.46},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.55},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2012-09-01","end":"2012-12-31","value":-0.56},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.3},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.58},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.87},"#293":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-4.01},"#294":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":19740000},"#295":{"kind":"computed","op":"product","terms":[{"ref":"#293"},{"ref":"#294"}],"value":-79157400},"#296":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":-1.77},"#297":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":16163000},"#298":{"kind":"computed","op":"product","terms":[{"ref":"#296"},{"ref":"#297"}],"value":-28608510},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#298","weight":-1}],"value":-50548890},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#294","weight":4},{"ref":"#297","weight":-3}],"rule":"unaverage-quarter","value":30471000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#299"},{"ref":"#300"}],"rule":"per-share-quarter","value":-1.6589179875947622},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-4.01},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.48},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.81},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-1.19},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.84},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-1.44},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.01},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.31},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.39},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-1.72},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-1.06},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.46},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.32},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.67},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.3},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-1.08},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.58},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.15},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.41},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.41},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.57},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.33},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.35},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.13},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.3},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.85},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":1.14},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.56},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-1.65},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.68},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.8},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-4.18},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.76},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.27},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":-2.47},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-7.68},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-1.15},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-1.84},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.37},"#301":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.4},"#302":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":58268000},"#303":{"kind":"computed","op":"product","terms":[{"ref":"#301"},{"ref":"#302"}],"value":-81575200},"#304":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-1.55},"#305":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":57713000},"#306":{"kind":"computed","op":"product","terms":[{"ref":"#304"},{"ref":"#305"}],"value":-89455150},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#306","weight":-1}],"value":7879950},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#302","weight":4},{"ref":"#305","weight":-3}],"rule":"unaverage-quarter","value":59933000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#307"},{"ref":"#308"}],"rule":"per-share-quarter","value":0.13147931857240586},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.4},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-2.31},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":2.5},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":4.47},"#309":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":6.08},"#310":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":59883000},"#311":{"kind":"computed","op":"product","terms":[{"ref":"#309"},{"ref":"#310"}],"value":364088640},"#312":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":4.68},"#313":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":59710000},"#314":{"kind":"computed","op":"product","terms":[{"ref":"#312"},{"ref":"#313"}],"value":279442800},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#314","weight":-1}],"value":84645840},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":60402000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"per-share-quarter","value":1.4013747889142745},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":6.08},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":3.9},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.49},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.79},"#317":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":11.94},"#318":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":61014000},"#319":{"kind":"computed","op":"product","terms":[{"ref":"#317"},{"ref":"#318"}],"value":728507160},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":7.18},"#321":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":61144000},"#322":{"kind":"computed","op":"product","terms":[{"ref":"#320"},{"ref":"#321"}],"value":439013920},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#322","weight":-1}],"value":289493240},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#318","weight":4},{"ref":"#321","weight":-3}],"rule":"unaverage-quarter","value":60624000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#323"},{"ref":"#324"}],"rule":"per-share-quarter","value":4.775224993401953},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":11.94},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.06},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.32},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.13},"#325":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.59},"#326":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":56775000},"#327":{"kind":"computed","op":"product","terms":[{"ref":"#325"},{"ref":"#326"}],"value":-33497250},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.39},"#329":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":58070000},"#330":{"kind":"computed","op":"product","terms":[{"ref":"#328"},{"ref":"#329"}],"value":22647300},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#330","weight":-1}],"value":-56144550},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#326","weight":4},{"ref":"#329","weight":-3}],"rule":"unaverage-quarter","value":52890000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#331"},{"ref":"#332"}],"rule":"per-share-quarter","value":-1.0615343165059559},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.59},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.57},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.17},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":5.16},"#333":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":7.16},"#334":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51591000},"#335":{"kind":"computed","op":"product","terms":[{"ref":"#333"},{"ref":"#334"}],"value":369391560},"#336":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":5.62},"#337":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":51883000},"#338":{"kind":"computed","op":"product","terms":[{"ref":"#336"},{"ref":"#337"}],"value":291582460},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#338","weight":-1}],"value":77809100},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#334","weight":4},{"ref":"#337","weight":-3}],"rule":"unaverage-quarter","value":50715000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#339"},{"ref":"#340"}],"rule":"per-share-quarter","value":1.5342423346150054},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":7.16},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.1},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":9.35},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2009-12-31","value":61918000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-06-30","value":11051000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-09-30","value":14197000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":14190000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":14190000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-03-31","value":5539000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-06-30","value":3894000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-09-30","value":2101000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-12-31","value":12862000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-12-31","value":12862000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2012-03-31","value":8542000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2012-06-30","value":4356000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2012-09-01","value":4882000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":6185000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":6185000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2013-03-31","value":14681000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-06-30","value":43018000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2013-09-30","value":69044000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":38061000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":38061000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-03-31","value":20678000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-06-30","value":17851000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2014-09-30","value":97436000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-12-31","value":89210000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-12-31","value":89210000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2015-03-31","value":124305000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2015-06-30","value":78203000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2015-09-30","value":101841000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-12-31","value":167788000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-12-31","value":167788000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2016-03-31","value":121758000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2016-06-30","value":164137000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2016-09-30","value":56254000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2016-12-31","value":47772000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2016-12-31","value":47772000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2017-03-31","value":46212000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2017-06-30","value":54164000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2017-09-30","value":78300000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":118333000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":118333000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2018-03-31","value":64957000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2018-06-30","value":82703000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2018-09-30","value":87734000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":75076000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":75076000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2019-03-31","value":60297000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2019-06-30","value":106190000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2019-09-30","value":110688000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-31","value":126015000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-31","value":126015000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2020-03-31","value":62080000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2020-06-30","value":142869000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2020-09-30","value":127333000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-12-31","value":68309000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-12-31","value":68309000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-03-31","value":214733000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-06-30","value":174329000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-09-30","value":201305000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":112221000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":112221000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-03-31","value":140874000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-06-30","value":186178000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-09-30","value":409090000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-12-31","value":490925000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-12-31","value":490925000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-03-31","value":661316000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-06-30","value":190951000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-09-30","value":347105000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-12-31","value":279107000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-12-31","value":279107000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-03-31","value":228298000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-06-30","value":179658000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-09-30","value":182977000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":191921000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":191921000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-03-31","value":133747000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-06-30","value":169195000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-09-30","value":159055000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-12-31","value":164113000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-12-31","value":164113000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2026-03-31","value":172168000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-06-30","value":184997000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":239768000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":239768000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-06-30","value":184203000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-09-30","value":185268000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-12-31","value":23348000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-12-31","value":23348000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-03-31","value":15161000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-06-30","value":10096000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":59926000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":59926000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2013-03-31","value":65212000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2013-06-30","value":105289000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2013-09-30","value":567632000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2013-12-31","value":544501000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2013-12-31","value":544501000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":543434000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":583310000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":637082000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":460789000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":460789000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-03-31","value":390517000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2015-06-30","value":436883000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2015-09-30","value":431553000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":531752000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":531752000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":354459000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-06-30","value":525865000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2016-09-30","value":389600000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":403108000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":403108000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":461386000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":456716000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":497512000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":603544000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":603544000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":588227000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":637629000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2018-09-30","value":590323000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":586592000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":586592000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2019-03-31","value":908631000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2019-06-30","value":951033000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2019-09-30","value":1027786000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":1032174000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":1032174000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2020-03-31","value":612515000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2020-06-30","value":719765000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2020-09-30","value":749126000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":636469000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":636469000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":976738000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-06-30","value":1030679000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":1051572000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1130171000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1130171000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":1463759000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":1851355000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":1738564000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":1881837000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":1881837000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-03-31","value":1948719000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":1893351000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-09-30","value":2177754000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":1989495000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":1989495000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-03-31","value":1858507000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":1976355000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":1767183000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1772243000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1772243000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":1624030000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":1720084000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":1982137000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":1776091000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":1776091000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":2150907000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":2454309000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":1024112000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":1024112000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-06-30","value":975845000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-09-30","value":554271000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":387897000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":387897000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2012-03-31","value":374527000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-06-30","value":364752000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-12-31","value":189582000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-12-31","value":189582000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2013-03-31","value":189142000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2013-06-30","value":230408000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2013-09-30","value":828114000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2013-12-31","value":813213000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2013-12-31","value":813213000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-03-31","value":810235000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2014-06-30","value":861291000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-09-30","value":917816000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2014-12-31","value":735236000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2014-12-31","value":735236000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2015-03-31","value":687589000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-06-30","value":864244000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2015-09-30","value":849299000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-12-31","value":892261000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-12-31","value":892261000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2016-03-31","value":765784000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-06-30","value":937221000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2016-09-30","value":1144510000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":1145433000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":1145433000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2017-03-31","value":1203702000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2017-06-30","value":1194715000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2017-09-30","value":1235182000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1347407000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1347407000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":1408125000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":1451314000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2018-09-30","value":1406483000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1460734000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1460734000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2019-03-31","value":2648104000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2019-06-30","value":2672410000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2019-09-30","value":2652885000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":2700560000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":2700560000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2020-03-31","value":2140921000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2020-06-30","value":2224798000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2020-09-30","value":2272414000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":2133861000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":2133861000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-03-31","value":2502470000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-06-30","value":2524380000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-09-30","value":2520995000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":2570251000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":2570251000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-03-31","value":2920437000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-06-30","value":3245340000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-09-30","value":3107104000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":3280647000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":3280647000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-03-31","value":3327432000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-06-30","value":3609970000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-09-30","value":3888753000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":3863950000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":3863950000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-03-31","value":3771676000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-06-30","value":3936947000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-09-30","value":3853277000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":3829371000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":3829371000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-03-31","value":3753255000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-06-30","value":3895542000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-09-30","value":4076582000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-12-31","value":3833689000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-12-31","value":3833689000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2026-03-31","value":4209519000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-06-30","value":4534034000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":219982000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":219982000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-06-30","value":332643000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-09-30","value":342595000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-12-31","value":334165000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-12-31","value":334165000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-03-31","value":333236000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-06-30","value":338387000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":69977000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":69977000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2013-03-31","value":61089000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2013-06-30","value":33176000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2013-09-30","value":431368000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2013-12-31","value":453388000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2013-12-31","value":453388000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":473629000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":520212000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":512651000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":310806000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":310806000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-03-31","value":280814000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2015-06-30","value":390299000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2015-09-30","value":358041000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":365040000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":365040000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":262795000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-06-30","value":361225000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2016-09-30","value":385194000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":382765000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":382765000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":422509000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":427956000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":458273000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":470952000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":470952000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":509180000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":531927000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2018-09-30","value":488587000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":507201000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":507201000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2019-03-31","value":948072000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2019-06-30","value":974193000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2019-09-30","value":1051596000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":1034322000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":1034322000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2020-03-31","value":727875000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2020-06-30","value":806570000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2020-09-30","value":875703000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":878680000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":878680000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":1190674000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-06-30","value":1369690000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":1295242000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1355793000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1355793000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":1828622000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":2109935000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":1721677000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":1794090000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":1794090000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-03-31","value":1572355000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":1769953000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-09-30","value":1939588000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":1524601000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":1524601000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-03-31","value":1447762000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":1211053000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":1045649000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1096267000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1096267000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":1042434000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":1207651000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":1308566000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":1106136000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":1106136000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":1324748000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":1333650000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-12-31","value":443077000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-12-31","value":443077000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2011-12-31","value":337672000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2011-12-31","value":337672000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2012-03-31","value":336748000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2012-06-30","value":342007000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2012-12-31","value":88825000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2012-12-31","value":88825000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2013-03-31","value":91127000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2013-06-30","value":141465000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2013-09-30","value":552946000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2013-12-31","value":584949000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2013-12-31","value":584949000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2014-03-31","value":596198000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2014-06-30","value":670950000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2014-09-30","value":662822000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2015-03-31","value":393524000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2015-06-30","value":557176000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2015-09-30","value":518782000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-12-31","value":551650000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-12-31","value":551650000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2016-03-31","value":441847000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-06-30","value":611586000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2016-09-30","value":792417000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2016-12-31","value":776524000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2016-12-31","value":776524000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2017-03-31","value":804598000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2017-06-30","value":787207000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2017-09-30","value":807698000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2017-12-31","value":899688000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2017-12-31","value":899688000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2018-03-31","value":944326000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2018-06-30","value":969694000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2018-09-30","value":929077000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-31","value":948405000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-31","value":948405000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2019-03-31","value":2036902000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2019-06-30","value":2012847000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2019-09-30","value":2073375000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-31","value":2052318000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-31","value":2052318000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2020-03-31","value":1710533000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2020-06-30","value":1832322000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2020-09-30","value":1892474000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2020-12-31","value":1887587000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2020-12-31","value":1887587000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-03-31","value":2226403000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-06-30","value":2354688000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-09-30","value":2267493000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-12-31","value":2304551000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-12-31","value":2304551000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-03-31","value":2794520000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-06-30","value":2966611000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-09-30","value":2560212000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":2636110000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":2636110000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-03-31","value":2439439000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-06-30","value":2690659000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-09-30","value":2817494000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-12-31","value":2528526000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-12-31","value":2528526000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-03-31","value":2460337000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-06-30","value":2671167000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-09-30","value":2599251000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-12-31","value":2638069000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-12-31","value":2638069000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-03-31","value":2641445000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-06-30","value":2747127000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-09-30","value":2680520000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-12-31","value":2281173000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-12-31","value":2281173000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2026-03-31","value":2658148000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-06-30","value":2514979000},"#341":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2013-12-31","value":94030000},"#342":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2013-12-31","value":3250000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":97280000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":97280000},"#343":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2012-09-30","value":7146000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":7146000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2012-12-31","value":7391000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":35000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":42391000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":42391000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2013-03-31","value":16329000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2013-03-31","value":-36764000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":-20435000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2013-06-30","value":91549000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":91549000},"#349":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2013-09-30","value":67448000},"#350":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2013-09-30","value":67448000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"}],"rule":"component-sum","value":134896000},"#351":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2014-03-31","value":88901000},"#352":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2014-03-31","value":2600000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":91501000},"#353":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2014-06-30","value":119514000},"#354":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2014-06-30","value":2600000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":122114000},"#355":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2014-09-30","value":120763000},"#356":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2014-09-30","value":37950000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":158713000},"#357":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2014-12-31","value":101739000},"#358":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":29100000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":130839000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":130839000},"#359":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2015-03-31","value":72014000},"#360":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2015-03-31","value":40485000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":112499000},"#361":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2015-06-30","value":128034000},"#362":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2015-06-30","value":43373000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":171407000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2015-09-30","value":126252000},"#364":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2015-09-30","value":43373000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":169625000},"#365":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2015-12-31","value":154212000},"#366":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":11000000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":165212000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":165212000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2016-03-31","value":152006000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":11000000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":163006000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2016-06-30","value":230850000},"#370":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2016-06-30","value":11000000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":241850000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2016-09-30","value":357300000},"#372":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2016-09-30","value":23486000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":380786000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2016-12-31","value":350110000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2016-12-31","value":20286000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":370396000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":370396000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2017-03-31","value":338120000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2017-03-31","value":20286000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":358406000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2017-06-30","value":313532000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2017-06-30","value":27024000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":340556000},"#379":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2017-09-30","value":303061000},"#380":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2017-09-30","value":27140000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":330201000},"#381":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2017-12-31","value":384812000},"#382":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":384812000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":384812000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2018-03-31","value":386500000},"#384":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":0},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":386500000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2018-06-30","value":388039000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":0},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":388039000},"#387":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2018-09-30","value":389598000},"#388":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2018-09-30","value":0},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":389598000},"#389":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-31","value":392607000},"#390":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":33000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":392640000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":392640000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2019-03-31","value":664388000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2019-03-31","value":12441000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":676829000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2019-06-30","value":631801000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2019-06-30","value":12295000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":644096000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2019-09-30","value":630129000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2019-09-30","value":12292000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":642421000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-12-31","value":599634000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":12297000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":611931000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":611931000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2020-03-31","value":597571000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2020-03-31","value":12318000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":609889000},"#401":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2020-06-30","value":653956000},"#402":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2020-06-30","value":58490000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":712446000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2020-09-30","value":651252000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2020-09-30","value":59261000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":710513000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2020-12-31","value":648660000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":59933000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":708593000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":708593000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-03-31","value":597185000},"#408":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":58816000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":656001000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-06-30","value":560141000},"#410":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-06-30","value":10840000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":570981000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-09-30","value":555945000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":10839000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":566784000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-12-31","value":553717000},"#414":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":10841000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":564558000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":564558000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-03-31","value":576482000},"#416":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":10846000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":587328000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-06-30","value":508997000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":10874000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":519871000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-09-30","value":496870000},"#420":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":10918000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":507788000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-12-31","value":494576000},"#422":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":10956000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":505532000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":505532000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-03-31","value":530574000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-03-31","value":3747000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":534321000},"#425":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-06-30","value":574762000},"#426":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":4353000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":579115000},"#427":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-09-30","value":532653000},"#428":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-09-30","value":4287000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":536940000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-12-31","value":646603000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":4255000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":650858000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":650858000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-03-31","value":635283000},"#432":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-03-31","value":4226000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":639509000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-06-30","value":1054590000},"#434":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":4165000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":1058755000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-09-30","value":1039573000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":4133000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":1043706000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1108082000},"#438":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":4885000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":1112967000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":1112967000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-03-31","value":1148912000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":4767000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":1153679000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-06-30","value":1107743000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":4730000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":1112473000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-09-30","value":962061000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":5032000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":967093000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-12-31","value":797940000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":4930000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":802870000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":802870000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2026-03-31","value":942715000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":4903000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":947618000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-06-30","value":738150000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":1048000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":739198000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2009-12-31","value":697120000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2010-12-31","value":511595000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2010-12-31","value":511595000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2011-06-30","value":486699000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2011-09-30","value":58262000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":50225000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":50225000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2012-03-31","value":37779000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2012-06-30","value":22745000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2012-08-31","value":109562000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":100757000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":100757000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2013-12-31","value":228264000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2013-12-31","value":228264000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-12-31","value":292159000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-12-31","value":292159000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":340611000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":340611000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2016-12-31","value":368909000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2016-12-31","value":368909000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":447719000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2017-12-31","value":447719000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":512329000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2018-12-31","value":512329000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-12-31","value":644537000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-12-31","value":644537000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-12-31","value":1335424000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-12-31","value":1335424000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-12-31","value":1191302000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-12-31","value":1191302000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2025-12-31","value":1511540000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2025-12-31","value":1511540000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2013-03-31","value":98015000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2013-06-30","value":88943000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2013-09-30","value":275168000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2014-03-31","value":214037000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2014-06-30","value":190341000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-09-30","value":254994000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2015-03-31","value":294065000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2015-06-30","value":307068000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2015-09-30","value":330517000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2016-03-31","value":323937000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2016-06-30","value":325635000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2016-09-30","value":352093000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2017-03-31","value":399104000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2017-06-30","value":407508000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2017-09-30","value":427484000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2018-03-31","value":463799000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2018-06-30","value":481620000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2018-09-30","value":477406000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2019-03-31","value":611202000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2019-06-30","value":659563000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2019-09-30","value":579510000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2019-12-31","value":648242000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2019-12-31","value":648242000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-03-31","value":430388000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-06-30","value":392476000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-09-30","value":379940000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-12-31","value":246274000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-12-31","value":246274000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-03-31","value":276067000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-06-30","value":169692000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-09-30","value":253502000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-12-31","value":265700000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-12-31","value":265700000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-03-31","value":125917000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-06-30","value":278729000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-09-30","value":546892000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-03-31","value":887993000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-06-30","value":919311000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-09-30","value":1071259000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-03-31","value":1311339000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-06-30","value":1265780000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-09-30","value":1254026000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2025-03-31","value":1111810000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2025-06-30","value":1148415000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-09-30","value":1396062000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2026-03-31","value":1515829000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2026-06-30","value":1982441000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2024-12-31","value":0},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2024-12-31","value":0},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2025-12-31","value":40976000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2025-12-31","value":40976000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2026-03-31","value":35542000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2026-06-30","value":36614000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":81144000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-25958000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-23273000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":-2685000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-33001000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":-7043000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-33001000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5610000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":112000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5610000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":-5498000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":6520000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":6408000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":990000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":-5530000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":990000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-3641000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-13154000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-3641000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":-9513000},"operatingCashFlow@2012Q4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":-4636000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-8626000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":11830000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-8626000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":20456000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9032000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":-2798000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-35677000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":-44709000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-35677000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-7892000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-73180000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-7892000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":-65288000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-76679000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":-3499000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-54604000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":22075000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-54604000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":86772000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":98611000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":86772000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":11839000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":144346000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":45735000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":132358000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":-11988000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":132358000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":12029000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-28806000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":12029000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":-40835000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-41248000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":-12442000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-23393000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":17855000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-23393000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":24994000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":62196000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":24994000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":37202000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":105456000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":43260000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":106483000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":1027000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":106483000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12641000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":31327000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12641000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":18686000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":51900000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":20573000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":90620000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":38720000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":90620000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-56758000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":24237000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-56758000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":80995000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":98632000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":74395000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105630000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":6998000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105630000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":14499000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":33767000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":14499000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":19268000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25953000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":-7814000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-37214000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":-63167000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-37214000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-30737000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1815000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-30737000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":32552000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":54594000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":52779000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-27622000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":-82216000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-27622000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7685000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":27657000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-7685000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":35342000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":369053000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":341396000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":452606000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":83553000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":452606000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":139095000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":312240000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":139095000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":173145000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":581445000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":269205000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":579156000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":-2289000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":579156000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25431000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":20755000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25431000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":-4676000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":99242000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":78487000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":83776000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":-15466000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":83776000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-1399000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":132179000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-1399000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":133578000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":351537000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":219358000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":445337000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":93800000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":445337000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-40707000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":241861000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-40707000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":282568000},"#514":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":10000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":131000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":121000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":121000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4627000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":4496000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":4496000},"#519":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7768000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":3141000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":3141000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":7768000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2018000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":2018000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":5909000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":3891000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":3891000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6726000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":817000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":817000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14300000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":7574000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":7574000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":14300000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4747000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":4747000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5126000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":5126000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5984000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":5984000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":22345000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":15857000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":6488000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":6488000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":22345000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4476000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":4476000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7215000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":7215000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7585000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":7585000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24833000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":19276000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":5557000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":5557000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":24833000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7579000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":7579000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4198000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":4198000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8111000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":8111000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31708000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":19888000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":11820000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":11820000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":31708000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":9612000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":9612000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":8045000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":8045000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":12541000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":12541000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":48439000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":30198000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":18241000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":18241000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":48439000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":17864000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":17864000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23540000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":23540000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":22682000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":22682000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":83920000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":64086000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":19834000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":19834000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":83920000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":14948000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":14948000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":15217000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":15217000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":12286000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":12286000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":63522000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":42451000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":21071000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":21071000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":63522000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8178000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":8178000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5829000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":5829000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7008000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":7008000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":29533000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21015000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":8518000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":8518000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":29533000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16333000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":16333000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":12687000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":12687000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":9038000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":9038000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":53025000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":38058000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":14967000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":14967000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":53025000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":13213000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":13213000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17516000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":17516000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":22989000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":22989000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":82277000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":53718000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":28559000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":28559000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":82277000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":22642000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":22642000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":59532000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":36890000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":36890000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":87864000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":28332000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":28332000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":135540000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":47676000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":47676000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":135540000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":40933000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":40933000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":89059000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":48126000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":48126000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":121338000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":32279000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":32279000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":148873000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":27535000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":27535000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":148873000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":43070000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":43070000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":82781000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":39711000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":39711000},"#599":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1785000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":1785000},"#600":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1322000},"#601":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":709000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":613000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":613000},"#603":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2549000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":1227000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":1227000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":2549000},"#605":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":158000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":158000},"#606":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":822000},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":664000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":664000},"#608":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1529000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":707000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":707000},"#610":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1529000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":0},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":1529000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":57102000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":12142000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":11522000},"#612":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":46881000},"#613":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":35410000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":11471000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":46881000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11951000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10528000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":10701000},"#614":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39088000},"#615":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":33180000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":5908000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":39088000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":5327000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4899000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":401000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":767000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1037000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1218000},"#616":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5982000},"#617":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3022000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":2960000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5982000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3061000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3290000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3918000},"#618":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14897000},"#619":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":10269000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":4628000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14897000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3251000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5005000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":4596000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19918000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":12852000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":7066000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19918000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5095000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5100000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9643000},"#622":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":31617000},"#623":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":19839000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":11778000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":31617000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":11260000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11284000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":11304000},"#624":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":45989000},"#625":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":33848000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":12141000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":45989000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13037000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":12775000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13192000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52642000},"#627":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":39004000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":13638000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52642000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":20957000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":21919000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":22227000},"#628":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":86121000},"#629":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":65103000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":21018000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":86121000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21283000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22128000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":22821000},"#630":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":90036000},"#631":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":66232000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":23804000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":90036000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":22880000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":23548000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":23618000},"#632":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":94241000},"#633":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":70046000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":24195000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":94241000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":23780000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":25583000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25125000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":99769000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":74488000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":25281000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":99769000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":24360000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":28216000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35311000},"#636":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":119830000},"#637":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":87887000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":31943000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":119830000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":32656000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":32144000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":31879000},"#638":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":131590000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":96679000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":34911000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":131590000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":36586000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":34712000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":36284000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":144325000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":107582000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":36743000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":144325000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":34460000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":36454000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":27873000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":28806000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-09-01","end":"2012-12-31","value":15734000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":16020000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":15935000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":16752000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294","weight":4},{"ref":"#297","weight":-3}],"rule":"unaverage-quarter","value":30471000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":19740000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":30385000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":30406000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":33137000},"#642":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":32739000},"#643":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":31311000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642","weight":4},{"ref":"#643","weight":-3}],"rule":"unaverage-quarter","value":37023000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":32739000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":37381000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":37363000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":37400000},"#644":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":37678000},"#645":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":37331000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644","weight":4},{"ref":"#645","weight":-3}],"rule":"unaverage-quarter","value":38719000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":37678000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":40974000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":41015000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":41580000},"#646":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":42349000},"#647":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":41309000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646","weight":4},{"ref":"#647","weight":-3}],"rule":"unaverage-quarter","value":45469000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":42349000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":51865000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":45564000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":51992000},"#648":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":45583000},"#649":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":45527000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648","weight":4},{"ref":"#649","weight":-3}],"rule":"unaverage-quarter","value":45751000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":45583000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":45677000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":45723000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":45709000},"#650":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":45755000},"#651":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":45721000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650","weight":4},{"ref":"#651","weight":-3}],"rule":"unaverage-quarter","value":45857000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":45755000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":55550000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":50074000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":50942000},"#652":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":50470000},"#653":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":50071000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652","weight":4},{"ref":"#653","weight":-3}],"rule":"unaverage-quarter","value":51667000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":50470000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":53153000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":53265000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":53374000},"#654":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":53295000},"#655":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":53265000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654","weight":4},{"ref":"#655","weight":-3}],"rule":"unaverage-quarter","value":53385000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":53295000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":54280000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":59367000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":59761000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302","weight":4},{"ref":"#305","weight":-3}],"rule":"unaverage-quarter","value":59933000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":58268000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":59413000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":59642000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":59831000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310","weight":4},{"ref":"#313","weight":-3}],"rule":"unaverage-quarter","value":60402000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":59883000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":61047000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":60993000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":61404000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318","weight":4},{"ref":"#321","weight":-3}],"rule":"unaverage-quarter","value":60624000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":61014000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":58992000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":58045000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":56224000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326","weight":4},{"ref":"#329","weight":-3}],"rule":"unaverage-quarter","value":52890000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":56775000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":53756000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":50836000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":50897000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334","weight":4},{"ref":"#337","weight":-3}],"rule":"unaverage-quarter","value":50715000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51591000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":49632000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":49444000},"dilutedShares@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"dilutedEps@FY2009"}],"rule":"accounting-identity","value":21102888.318356868},"dilutedShares@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"dilutedEps@FY2010"}],"rule":"accounting-identity","value":27501055.80693816},"dilutedShares@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"dilutedEps@FY2011"}],"rule":"accounting-identity","value":28841165.644171778},"#656":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2010-12-31","value":28513800},"#657":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2010-12-31","value":3300},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"component-sum","value":28510500},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"component-sum","value":28510500},"#658":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2011-06-30","value":29095000},"#659":{"kind":"filed","concept":"TreasuryStockShares","filing":26,"unit":"shares","end":"2011-06-30","value":0},"sharesOutstanding@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"component-sum","value":29095000},"#660":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2011-09-30","value":28870000},"#661":{"kind":"filed","concept":"TreasuryStockShares","filing":27,"unit":"shares","end":"2011-09-30","value":0},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"component-sum","value":28870000},"#662":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2011-12-31","value":28841177},"#663":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2011-12-31","value":0},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"component-sum","value":28841177},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"component-sum","value":28841177},"#664":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2013-12-31","value":30151000},"#665":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2013-12-31","value":0},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"component-sum","value":30151000},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"component-sum","value":30151000},"#666":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2014-03-31","value":30156038},"#667":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2014-03-31","value":12657},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"component-sum","value":30143381},"#668":{"kind":"filed","concept":"CommonStockSharesIssued","filing":32,"unit":"shares","end":"2014-06-30","value":30301359},"#669":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2014-06-30","value":12219},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"component-sum","value":30289140},"#670":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":145957000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":145957000},"#671":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":64225000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":64225000},"#672":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":26444000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":26444000},"#673":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":155015000},"#674":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":122600000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":32415000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":32415000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":155015000},"#676":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":26811000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":26811000},"#677":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":25304000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":25304000},"#678":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":444843000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":444843000},"#679":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":517109000},"#680":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":497101000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":20008000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":20008000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":517109000},"#682":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15804000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":15804000},"#683":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15070000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":15070000},"#684":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2012-09-01","end":"2012-12-31","value":7165000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":7165000},"#685":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":933419000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":933419000},"#686":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":758048000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":758048000},"#687":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":826517000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"}],"rule":"component-sum","value":826517000},"#688":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":890884000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":890884000},"#689":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3145557000},"#690":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2475449000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":670108000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":670108000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#689"}],"rule":"component-sum","value":3145557000},"#692":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":525754000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"}],"rule":"component-sum","value":525754000},"#693":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":556299000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":556299000},"#694":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":469229000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":469229000},"#695":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2004823000},"#696":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1551282000},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":453541000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":453541000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":2004823000},"#698":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":397531000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":397531000},"#699":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":417106000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":417106000},"#700":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":532089000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":532089000},"#701":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1884694000},"#702":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1346728000},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":537966000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":537966000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":1884694000},"#704":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":576064000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#704"}],"rule":"component-sum","value":576064000},"#705":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":547794000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":547794000},"#706":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":583790000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":583790000},"#707":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2349105000},"#708":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1707648000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":641457000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":641457000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":2349105000},"#710":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":737783000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":737783000},"#711":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":827413000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":827413000},"#712":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":904887000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":904887000},"#713":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3328787000},"#714":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2470083000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":858704000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":858704000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":3328787000},"#716":{"kind":"filed","concept":"CostsAndExpenses","filing":49,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1169912000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":1169912000},"#717":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1360788000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":1360788000},"#718":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1383233000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"}],"rule":"component-sum","value":1383233000},"#719":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5253536000},"#720":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3913933000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":1339603000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":1339603000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":5253536000},"#722":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1385256000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":1385256000},"#723":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":540744000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":540744000},"#724":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":687231000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":687231000},"#725":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3442868000},"#726":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2613231000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":829637000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727"}],"rule":"component-sum","value":829637000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":3442868000},"#728":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":933342000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":933342000},"#729":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1302026000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":1302026000},"#730":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1212575000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":1212575000},"#731":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4717708000},"#732":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3447943000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":1269765000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":1269765000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":4717708000},"#734":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1471389000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#734"}],"rule":"component-sum","value":1471389000},"#735":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1932303000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":1932303000},"#736":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1772114000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":1772114000},"#737":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6883882000},"#738":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5175806000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":1708076000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":1708076000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":6883882000},"#740":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1423807000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":1423807000},"#741":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1737494000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"}],"rule":"component-sum","value":1737494000},"#742":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2382435000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":2382435000},"#743":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7551949000},"#744":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5543736000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":2008213000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":2008213000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":7551949000},"#746":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1971320000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"}],"rule":"component-sum","value":1971320000},"#747":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1968827000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":1968827000},"#748":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2107502000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":2107502000},"#749":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7926829000},"#750":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6047649000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":1879180000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":1879180000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":7926829000},"#752":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1760812000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":1760812000},"#753":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1796678000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":1796678000},"#754":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1654420000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":1654420000},"#755":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6925892000},"#756":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5211910000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756","weight":-1}],"rule":"quarter-from-ytd","value":1713982000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":1713982000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":6925892000},"#758":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1758428000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":1758428000},"#759":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2334316000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":2334316000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":685756000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-59747000},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":93204000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-1059000},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":322624000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":20447000},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":2264000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":532956000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":278713000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":75066000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":232141000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":219666000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":805586000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":44158000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":77883000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":69227000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":-15903000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":175365000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":21140000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":133165000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":402893000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":147381000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":704579000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":108885000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":657709000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":6376000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":48636000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":27843000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":38247000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":34197000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":-16169000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":-33193000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":4854000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":-11010000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":-27082000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":-8603000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":5801000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":-412545000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-708000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":-416119000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":-536000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":-2500000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-10139000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-53765000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-7965000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-17988000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":-28612000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":39961000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-14604000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":9335000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":3946000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":24192000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-54098000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-16625000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-8629000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-10366000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-6856000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":32225000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-12541000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":52255000},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":441268000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-44076000},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":98698000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":284316000},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.1987152372412004},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":305336000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":27214000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":8032000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.666103064470175},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.3842988524000575},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.8890793511412947},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":74775000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-31708000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.899652322123103},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.8460279010063583},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.972535330605068},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.2815403692945353},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":266479000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":102934000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":3029000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-9612000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.613090004559475},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.9838288877363184},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.1552437252052319},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":321543000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":23596000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":10641000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-8045000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":99.8219351690132},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.5379316560798698},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.6399342259290972},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.208224942538381},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":301864000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":4962000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":20479000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-18241000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.353829773680715},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.3214334464778092},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.5795484534393798},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1565276882340532},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":317564000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":23756000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":42181000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-48439000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.950879694892116},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.402448978634473},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.1559702210202631},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1565276882340532},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":317564000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":79528000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-74622000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-17864000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.962743476855795},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.7982347534488619},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":371751000},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.128028640139004},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.9583987292104397},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":616532000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":15033000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":57455000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-23540000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.179650477611538},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.4497438287963256},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.9986391459115134},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.9762264766837783},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":537906000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":46642000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":51713000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-22682000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.694585905918647},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.3131065225115186},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.985211588156143},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.9773582250217764},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":531733000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-67971000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-12836000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-19834000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":12.427258575661803},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.254846212014003},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.532923937235461},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.9979232772772889},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":485916000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":21710000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-83920000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.069614530439233},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.739601252685357},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.7555101197515661},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.9979232772772889},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":485916000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":45959000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-449000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-14948000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.5089350152771861},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-15.046554099675852},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-18.46525530216771},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.8415112484973382},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":547809000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-221910000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":4051000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-15217000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.365002202596152},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-4.937502547055022},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-7.871127748636233},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.8923775989684715},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":569577000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-26862000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-20100000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-12286000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":15.17317143515546},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0.3985616995250594},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-2.068317823244408},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":0.8554567016442789},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":583180000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":3360000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-84238000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-21071000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.6409459053395853},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-15.9512512141774},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-18.43704795913376},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.724346747393818},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":640284000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-114172000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-100736000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-63522000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.669771862509481},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-10.1763593365484},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-13.091296597938474},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.724346747393818},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":640284000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-359584000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-38915000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-8178000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-0.020592339199711932},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-5.025656029166854},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-7.0021830130080565},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.8203236150281269},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":26723000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-5829000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.6613211227695528},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.940391367733723},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-8.949138621383543},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.7524907095766196},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":396652000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-91165000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":45771000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-7008000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.174540281813965},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.46301802241813},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.242673813768346},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.811872993618181},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":365479000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":97762000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-90734000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-8518000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":10.794222877799733},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.8361581920903955},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.6251178957198829},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.8335866905936231},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":452337000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":23696000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-57155000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-29533000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.889765989559858},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-0.16175915147250933},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-1.7260183406300815},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.8335866905936231},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":452337000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-13783000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-24018000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-16333000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.003258552032781033},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-8.968127658219364},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-10.149723060106213},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.8004710650971059},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":446454000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-121094000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":22655000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-12687000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.119663946614303},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.26218278979762},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.079843063676572},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.8774464616208556},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":333693000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":168404000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":332358000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-9038000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":20.116812601366053},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.8196310336359},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.003839448325499},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0098084600073067},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":68586000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-14967000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.972759311726904},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.572469076083201},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.6835187616612535},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.0489089176128288},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":14607000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":101561000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":399581000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-53025000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.917218956852736},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.980822982373834},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.974046629339703},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.0489089176128288},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":14607000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":433187000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":125882000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-13213000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.509784246345706},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.511547825818637},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":14.11634996015331},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.2393632481214485},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-126995000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":254353000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":155629000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-17516000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.722508824632397},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.602853143654421},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.68241189241488},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.0697182354559698},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":388164000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":46850000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":246216000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-22989000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.698900635364213},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.632783676862166},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.645774758190956},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.1227920568698095},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":189835000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":196830000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-30848000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-28559000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.568631438082978},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.028262738314577},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.250402677156195},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.3049283058321488},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":371751000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":187723000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":496879000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-82277000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.932138234477716},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.260565078404825},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.851384634634178},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.3049283058321488},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":2789000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-22642000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":11.780738930804434},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.480352982454369},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.18936458614675122},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.283710305975706},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":411211000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":11502000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-41566000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-36890000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.256501714029664},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.4109923924443906},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.9238312577944234},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.6319310550405308},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":879097000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":45739000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":50155000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-28332000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":11.135282679076258},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.699260191433221},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.3491713593661742},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.6900346100842634},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":860729000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":37348000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-63142000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-47676000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.402261517578937},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.5629550147061955},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.0397533921945006},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.6166162075479786},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":921046000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-50814000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-51764000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-135540000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.95132872369868},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.5972569668379928},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.41785917210413204},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.6166162075479786},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":921046000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":43775000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-42332000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-40933000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.640238940629306},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-0.9040501170176432},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.7420844039893733},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.5579211729471603},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1019932000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-15446000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":85452000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-48126000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.842029155430492},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.110280875317808},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.1403193555849205},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":59219000},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.42432209305503},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":943278000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":98453000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":187079000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-32279000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":27.782254378678704},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.81060103252165},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.047160962892015},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.5147397991389047},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":808038000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":366609000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":66265000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-27535000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.09393130528777},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.474068518232556},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.2851470296265255},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.6056714545046902},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":638757000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":110638000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":296464000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-148873000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.14991995605956},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.217458286724762},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.948537439799589},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.6056714545046902},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":638757000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":560254000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-83777000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-43070000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.543989033584648},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.5817409184372857},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.9856065798492115},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.6236348347006373},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":775450000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":74425000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":242857000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-39711000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":28.72070138493817},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":21.373560099822527},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":15.565893948166792},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.8402946800134967},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":554201000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":621255000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-48226000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-24833000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":12.262760415968515},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-1.0535402631035713},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-2.4575814524582515},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0531474925868352},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":322624000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-25241000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":17415000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-7579000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":17.17694914358128},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.822611370782136},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":4.5908074805081505},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.0920146079728479},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":312194000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":37376000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":33004000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-4198000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.9155774530567395},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.2416592083226259},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.067203170419389},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":286392000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":16559000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":35149000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-8111000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":99.74316386734938},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.376042168299739},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.0833439802393423},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.0856236348202928},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":251901000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":26943000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-10793000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-11820000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.2583679957530363},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.866247801864682},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.2815403692945353},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":266479000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":22056000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":79359000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-1785000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-25.483166546304894},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-282.6636060387221},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":-73271000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-336.5187249371304},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-1017.8073812274858},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":-45335000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-3298000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-613000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-109.01043313310149},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":110.19601644008851},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":-6668000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-8270000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-1227000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-125.15107314023754},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-234.25713690352157},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.0899437226682183},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-22481000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-35550000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-2549000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-154.13961571250573},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-298.9245196406322},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.0899437226682183},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-73963000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":5452000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-158000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-52.02426854161941},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-157.86459514629166},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-20554000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-6162000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-664000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-49.88745409311693},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-5.70430043833669},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":0.5537558283204517},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":-4727000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":5701000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-707000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2588.5229058382693},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2595.3704822917925},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":0.5407784702053445},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":-423246000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-5530000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":0},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-57.0856559629426},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-93.23231530187643},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.06986967516047461},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-6616000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-539000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-1529000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-709.5006261740764},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-735.928303068253},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.06986967516047461},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-455207000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-59.47527749747729},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-135.8526740665994},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":0.04549628491519524},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-5863000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-95.6380630923017},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-206.58185122679478},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":0.029835661535460876},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":-7399000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":100},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-234.1884328358209},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-412.26679104477614},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.8563670920445289},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":36206000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-10540000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-8636000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":62285000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-10000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":17.732638781863578},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.008568874641679},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-7.422248250778288},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.0674916924487223},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-35116000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":20335000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":34126000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-121000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":18.939626110940853},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-16.205264412435728},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-31.371948105015836},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.173649626235833},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":48531000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-7294000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":43801000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-4496000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":13.364419951957043},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-23.784089303377137},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-41.31694220714992},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.3158880584558892},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":65852000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-47850000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":793257000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-3141000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":0.9454292574063694},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-4.876014045924249},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-6.679614371688156},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.2009603253725285},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":59219000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-43445000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-7768000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.26721699657116},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-5.350366924224673},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-8.935863315929545},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.2009603253725285},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-9910000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2018000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.058144947971465},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.9915344313995638},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.9600509118111633},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.1473832894522928},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":70823000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-11026000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-69179000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-3891000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.846895231113887},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-3.039381053361209},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-3.0764071474074877},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1212928575273158},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":104263000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-21278000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-4316000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-817000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.7915709727187386},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-4.284045389951375},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-4.618593773045561},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.2427206813212108},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":61277000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-32530000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":14501000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-7574000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":13.223859189447115},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.424955813178684},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.4695040346944195},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.4825614692123061},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":41629000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":35333000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-68904000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-14300000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.4875041223928385},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.2075835940830593},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.5135335140483104},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.4825614692123061},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":41629000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-29501000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":82025000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-4747000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":12.160349956126716},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.28488569951675},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.08498724271583907},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.3906607220437728},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-11806000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":6084000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":6713000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5126000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":13.486387361907912},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.703995998348633},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.00819173665845},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.1193546486155486},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":39751000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-5984000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":18.23399656510657},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.302490600460542},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.974754945984182},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.2053172681340965},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":67784000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":19596000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-18476000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-6488000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.87363123049447},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.2723377771363626},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-15.07134739234752},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.4566951566951567},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-2576000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-61164000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":110013000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-22345000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.500653571997209},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.976958743902858},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-1.9314855224486616},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.4566951566951567},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-2576000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-36543000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":7553000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-4476000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.376091812859306},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-5.21926249033911},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-4.942405217409717},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.3488042009931696},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":41248000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-13724000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-48050000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-7215000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.873327968331992},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.8006418668271333},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-3.1629341240668642},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.4557824070869956},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":77713000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-15466000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-20027000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-7585000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":9.99578683336436},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-4.2688196274776855},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-5.440079952185458},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.0114383920829504},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":324532000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-16499000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":12298000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-5557000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.540231844527785},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.029868450960336},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.4304963632230936},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0531474925868352},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.8563670920445289},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":36206000},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.060703231103867},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.39572062568016525},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.242532660124522},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.8828498286950376},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.329509778048758},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.2367154460865832},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-6.263729345650049},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.076531368821968},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.6894690355141626},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-0.9174246355245459},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.401924200539256},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.03728978816244395},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.7861424681884956},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-2.913123694710434},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-11.773223108154381},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-3.223686105341982},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-4.378966557140928},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.194862528490175},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.4929882292607877},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.014524752689569},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-1.213459023810378},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-1.778725061893974},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":1.0755664349209906},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.16303187544528},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.791638449312418},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.4574260238452785},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.469815316675854},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.72395563271367},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.54581616464571},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-1.4127705333291198},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.035978087829683},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.14079920841463323},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.0603052935659947},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.339392135854992},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.4461999944329857},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.6491225672168023},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.425852532555202},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.513060369549994},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.293837459313163},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.654507952615208},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.9715726792280948},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-4.593666895133653},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.180118422200508},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-2.585782112495945},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.877309158318918},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.849232159788744},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.757355374066758},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-1.6277512510142338},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":68.22707108222428},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-26.067024976288334},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-57.442522747794676},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-58.28251032854613},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":30.91403946473123},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-36.50041464281483},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":34.45545751238971},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-43.41681714689487},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-0.8437695679398872},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-13.309496655673026},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":69.24438996152143},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-20.613254203758654},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-6.326218706040382},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-4.903421390632653},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.3333405090642938},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-8.62433723914992},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-0.5052172223353771},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.0471344916962657},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-2.2169705842134473},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":15.088914683477709},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.1499608571345366},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.022353043271181},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.166290837587718},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.324058950693909},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.9991424306268726},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-11.612086236354893},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-3.9245157307884497},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.183841913853847},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":148923000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":36633000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":39989000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":18154000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":37394000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":132170000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":35990000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":68561000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-45744000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":73273000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":132080000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-200627000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-4734000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":26181000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-90368000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-269548000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-21196000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-67617000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":121380000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":47891000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":80458000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-97314000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":193987000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":309441000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":126842000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":832531000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#760"}],"scale":100,"value":46.221942486225736},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":850299000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#761"}],"scale":100,"value":45.45459891167695},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":869659000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#762"}],"scale":100,"value":44.61967276829194},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":867004000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#763"}],"scale":100,"value":44.93612486216903},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":904969000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#764"}],"scale":100,"value":43.387121547809926},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":904969000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#765"}],"scale":100,"value":43.387121547809926},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1288031000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#766"}],"scale":100,"value":52.5475706718239},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1303659000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#767"}],"scale":100,"value":49.406785056521684},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1221931000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#768"}],"scale":100,"value":52.57424519060405},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1260173000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#769"}],"scale":100,"value":48.55928511402799},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1260173000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#770"}],"scale":100,"value":48.55928511402799},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1040277000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#771"}],"scale":100,"value":58.62755785237971},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1104922000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#772"}],"scale":100,"value":64.47930261140606},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1090453000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#773"}],"scale":100,"value":65.15759963978273},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":954867000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#774"}],"scale":100,"value":74.20855469924084},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":954867000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#775"}],"scale":100,"value":74.20855469924084},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":932068000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#776"}],"scale":100,"value":70.38123827875219},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":740673000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#777"}],"scale":100,"value":77.08948483338801},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":820286000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#778"}],"scale":100,"value":69.09590069804922},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":830258000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#779"}],"scale":100,"value":67.99789944812335},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":830258000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#780"}],"scale":100,"value":67.99789944812335},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":713245000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#781"}],"scale":100,"value":82.34589797334718},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":798600000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#782"}],"scale":100,"value":65.09779614325069},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1054680000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#783"}],"scale":100,"value":48.14616755793226},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1150069000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#784"}],"scale":100,"value":43.95666694780922},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1150069000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#785"}],"scale":100,"value":43.95666694780922},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1422314000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#786"}],"scale":100,"value":37.56702106567186},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1498426000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#787"}],"scale":100,"value":38.64822153379613},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1608199000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#788"}],"scale":100,"value":33.38765911432603},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1986282000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#789"}],"scale":100,"value":32.76765333421941},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1986282000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#790"}],"scale":100,"value":32.76765333421941},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1950848000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#791"}],"scale":100,"value":32.78107776720688},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2324535000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#792"}],"scale":100,"value":45.54695885413642},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2297732000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#793"}],"scale":100,"value":45.42331307567636},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2304269000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#794"}],"scale":100,"value":48.30022015658762},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2304269000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#795"}],"scale":100,"value":48.30022015658762},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2265489000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#796"}],"scale":100,"value":50.92406098639191},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2260888000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#797"}],"scale":100,"value":49.2051353273581},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2363155000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#798"}],"scale":100,"value":40.92380736769277},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2314410000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#799"}],"scale":100,"value":34.69005059604824},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2314410000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#800"}],"scale":100,"value":34.69005059604824},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2463447000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#801"}],"scale":100,"value":38.46715598102983},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2721639000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#802"}],"scale":100,"value":27.160031142998758},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":739305000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#803"}],"scale":100,"value":50.10056742481114},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":757510000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#804"}],"scale":100,"value":47.31369882905837},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":748064000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#805"}],"scale":100,"value":45.52498181973735},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":757685000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#806"}],"scale":100,"value":43.580247728277584},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":832531000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#807"}],"scale":100,"value":46.221942486225736},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":143148000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#808"}],"scale":100,"value":29.613407103138012},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":77580000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#809"}],"scale":100,"value":-26.340551688579534},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":180492000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#810"}],"scale":100,"value":50.72191565277131},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":410064000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#811"}],"scale":100,"value":32.89632837800929},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":325544000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#812"}],"scale":100,"value":29.88228933723245},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":325544000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#813"}],"scale":100,"value":29.88228933723245},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":305538000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#814"}],"scale":100,"value":29.94750243832191},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":312455000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#815"}],"scale":100,"value":39.082107823526584},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":413707000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#816"}],"scale":100,"value":38.363624497530864},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":422998000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#817"}],"scale":100,"value":30.931351921285682},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":422998000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#818"}],"scale":100,"value":30.931351921285682},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":406564000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#819"}],"scale":100,"value":27.670674235790678},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":478475000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#820"}],"scale":100,"value":35.82360624902032},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":500142000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#821"}],"scale":100,"value":33.915368035477925},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":505823000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#822"}],"scale":100,"value":32.66201813677907},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":505823000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#823"}],"scale":100,"value":32.66201813677907},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":486943000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#824"}],"scale":100,"value":33.47537596802911},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":567485000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#825"}],"scale":100,"value":42.61786655153881},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":732879000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#826"}],"scale":100,"value":51.95755370258938},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":739305000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#827"}],"scale":100,"value":50.10056742481114},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":116708000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#828"}],"scale":100,"value":6.122973575076259},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":143148000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#829"}],"scale":100,"value":29.613407103138012},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1246420000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#830"}],"scale":100,"value":5.8263667142696685},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":60020000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1305913500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#832"}],"scale":100,"value":4.59601650492165},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-455731000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"equity@2012Q1"}],"scale":100,"value":-1206.3077371026232},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":69192000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1323014500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":5.229874653679155},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":44546000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1320832500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":3.372569951148234},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":39427000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1404070500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":2.8080498806861907},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1404070500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#840"}],"scale":100,"value":2.8080498806861907},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":85334000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2028114500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":4.207553370384167},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":97325000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2061862000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":4.720248008838613},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":19256000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2029684000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":0.948719110955203},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":491857000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":54.06323060165028},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":40809000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2080647000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":1.9613610574018563},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2080647000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#850"}],"scale":100,"value":1.9613610574018563},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-242620000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2394512500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":-10.132333825778733},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-311349000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2448604000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":-12.71536761354633},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-241729000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2462649500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":-9.815810167057878},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-409086000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2417210500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":-16.923888093320794},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2417210500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#859"}],"scale":100,"value":-16.923888093320794},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-248976000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2321695500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":-10.723886917987308},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-317374000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2374589000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":-13.36542871208449},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-221301000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2396704500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":-9.233553823594022},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-81297000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2352056000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":-3.4564228062597153},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2352056000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#868"}],"scale":100,"value":-3.4564228062597153},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-156121000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2711453500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":-5.757834312851022},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":101962000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2884860000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":3.534382950992423},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":287556000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2814049500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":10.218583575022402},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":520022000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":59.15309994630946},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":364189000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2925449000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":12.448995008971272},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2925449000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#878"}],"scale":100,"value":12.448995008971272},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":739130000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3123934500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":23.660227191063065},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":620018000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3427655000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":18.088693290310722},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":524037000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3497928500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":14.981352534793094},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":728642000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3572298500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":20.397007696865195},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3572298500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#887"}],"scale":100,"value":20.397007696865195},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":487001000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3549554000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":13.720061731699252},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":475626000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3773458500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":12.604511219614578},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":311697000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3871015000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":8.052074197594171},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-33322000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3846660500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":-0.8662578878484338},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3846660500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#896"}],"scale":100,"value":-0.8662578878484338},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-59971000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3762465500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":-1.5939282366841636},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-19149000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3916244500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":-0.4889633423040875},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":235996000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3964929500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":5.95208565499084},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":1990788000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":58.368418707091266},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":369391000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3831530000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":9.640822334680923},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3831530000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#906"}],"scale":100,"value":9.640822334680923},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":454241000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3981387000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":11.409114461869695},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":856912000},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":4214788000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#910"}],"scale":100,"value":20.33108189545951},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1018847000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#911"}],"scale":100,"value":-4.498712760600954},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":624000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":984743000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":0.06336678707033205},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":20718000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1065968000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":1.9435855485342899},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":67303000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1189846000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#917"}],"scale":100,"value":5.656446296411469},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":72621000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1246420000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#919"}],"scale":100,"value":5.8263667142696685},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":-17.80391207211711},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-48588000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":-4.979069421885648},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-491960000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":-88.75802630843035},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-470109000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":706004500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":-66.58725263082601},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":706004500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#924"}],"scale":100,"value":-66.58753591513936},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":-121.68174791136555},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-470681000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":670298500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":-70.21961111355613},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-37488000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"totalAssets@2013Q3"}],"scale":100,"value":-4.526912961258957},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":12748000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":1.070060058673672},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-79172000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":501397500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":-15.790266205954357},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":501397500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#931"}],"scale":100,"value":-15.79046564851241},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-88924000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":499688500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":-17.795886837499765},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-104388000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":545849500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":-19.1239526646081},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-129224000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":872965000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":-14.80288442262863},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-47041000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":774224500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":-6.075886257797318},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":774224500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#940"}],"scale":100,"value":-6.075886257797318},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-32011000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":748912000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":-4.274333967141667},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":4389000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":862767500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":0.5087117908358857},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":58585000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":883557500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":6.6305814845100635},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-39911000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":813748500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":-4.9045866136773215},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":813748500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#949"}],"scale":100,"value":-4.9045866136773215},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-59046000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":726686500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":-8.125374559731053},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-83857000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":900732500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":-9.309867246935132},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-126358000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":996904500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":-12.675035572615029},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-894108000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-63.43850507553166},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-45835000},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1018847000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#958"}],"scale":100,"value":-4.498712760600954},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":408314000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#959"}],"scale":100,"value":17.785576786492747},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":431451500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#960"}],"scale":100,"value":13.91118121040256},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":444564000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#961"}],"scale":100,"value":15.564013280427567},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":452445000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#962"}],"scale":100,"value":9.845616594282177},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":480024000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#963"}],"scale":100,"value":8.213547655950535},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":480024000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#964"}],"scale":100,"value":8.213547655950535},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":537500500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#965"}],"scale":100,"value":15.876078254810928},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":570591500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#966"}],"scale":100,"value":17.05686116950568},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":528458000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#967"}],"scale":100,"value":3.6438089687354527},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":580285500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#968"}],"scale":100,"value":7.032572759443411},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":580285500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#969"}],"scale":100,"value":7.032572759443411},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":520795000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#970"}],"scale":100,"value":-46.586468764101035},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":526019500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#971"}],"scale":100,"value":-59.18963080266035},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":479725000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#972"}],"scale":100,"value":-50.38907707540778},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-711657000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-50.77323816848573},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":447258000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#974"}],"scale":100,"value":-91.465328736434},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":447258000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#975"}],"scale":100,"value":-91.465328736434},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":353227500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#976"}],"scale":100,"value":-70.48601821772087},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":281084000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#977"}],"scale":100,"value":-112.91073131163638},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":316721000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#978"}],"scale":100,"value":-69.87253765932793},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":255987000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#979"}],"scale":100,"value":-31.758253348802867},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":255987000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#980"}],"scale":100,"value":-31.758253348802867},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":200992000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#981"}],"scale":100,"value":-77.6752308549594},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":224210500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#982"}],"scale":100,"value":45.47601472723177},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":400197000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#983"}],"scale":100,"value":71.8536120960427},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":455118500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#984"}],"scale":100,"value":80.02069790614972},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":455118500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#985"}],"scale":100,"value":80.02069790614972},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":506955000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#986"}],"scale":100,"value":145.79795050842776},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":599020000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#987"}],"scale":100,"value":103.50539214049614},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":809075500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#988"}],"scale":100,"value":64.76985151571145},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-683629000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-48.86086679331644},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":989980500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#990"}],"scale":100,"value":73.60165174970618},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":989980500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#991"}],"scale":100,"value":73.60165174970618},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1099666000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#992"}],"scale":100,"value":44.28626510231288},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1092545500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#993"}],"scale":100,"value":43.53374756474673},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1162642500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#994"}],"scale":100,"value":26.809358852785785},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1263363000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#995"}],"scale":100,"value":-2.63756339231084},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1263363000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#996"}],"scale":100,"value":-2.63756339231084},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1211574500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#997"}],"scale":100,"value":-4.949840063487635},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1207097500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#998"}],"scale":100,"value":-1.5863672984162425},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1325044000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#999"}],"scale":100,"value":17.81042742731562},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1351421000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1000"}],"scale":100,"value":27.33352523010964},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1351421000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1001"}],"scale":100,"value":27.33352523010964},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1313819500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1002"}],"scale":100,"value":34.57407962052626},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1565428000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#1003"}],"scale":100,"value":54.73979001269941},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":354760000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1004"}],"scale":100,"value":-12.920002255045665},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":361520500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1005"}],"scale":100,"value":0.17260431981035654},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":366571500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1006"}],"scale":100,"value":5.651830543291009},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":389788500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#1007"}],"scale":100,"value":17.266543266412427},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":408314000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#1008"}],"scale":100,"value":17.785576786492747},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":744307000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1009"}],"scale":100,"value":-44.17303612622211},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":604357500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1010"}],"scale":100,"value":-30.16956023545666},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"equity@2011Q2"}],"scale":100,"value":-9.983172350878059},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"equity@2011Q3"}],"scale":100,"value":-844.3925714874189},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":280910000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1011"}],"scale":100,"value":-167.3521768537966},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":280910000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1012"}],"scale":100,"value":-167.35288882560252},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":254722000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1013"}],"scale":100,"value":-184.7822331797018},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":192365000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1014"}],"scale":100,"value":-19.487952590128142},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":164510500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1015"}],"scale":100,"value":-48.12580352014005},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":164510500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1016"}],"scale":100,"value":-48.12641138407579},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":156026000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1017"}],"scale":100,"value":-56.99306525835438},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":139642000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1018"}],"scale":100,"value":-74.75401383537904},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":265081000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1019"}],"scale":100,"value":-48.74887298599296},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-2276646000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-42.14827837221995},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":260211500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1021"}],"scale":100,"value":-18.077986560932167},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":260211500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1022"}],"scale":100,"value":-18.077986560932167},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":254051000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1023"}],"scale":100,"value":-12.600225938886286},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":248704500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1024"}],"scale":100,"value":1.764744908113846},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":292755500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1025"}],"scale":100,"value":20.01157962873456},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":316385000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1026"}],"scale":100,"value":-12.614694122667004},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":316385000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1027"}],"scale":100,"value":-12.614694122667004},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":309001000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1028"}],"scale":100,"value":-19.10867602370219},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":316351500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1029"}],"scale":100,"value":-26.507539872578445},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":341305000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1030"}],"scale":100,"value":-37.02201842926415},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":354760000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"#1031"}],"scale":100,"value":-12.920002255045665},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":578021000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":30.99233530558243},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":160186000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":26.46595721128189},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":292151000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":51.77733076943527},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":299275000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":49.02081224426951},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":216050000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":32.58367995753038},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":967662000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":39.60850832519465},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":425896000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":55.64074994872223},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":553013000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":64.57444920340589},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-315403000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-26.194456694430535},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":702224000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":136.27452692698054},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":620387000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":89.91363530300109},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":578011000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":80.7836423225554},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1585219000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":50.72911833132259},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":461613000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":51.94366926227663},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":888807000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":73.00112934025995},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":745917000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":56.924238076631916},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":515359000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":39.84171823154874},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2611696000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":55.448973469503436},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":334916000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":24.803209377520297},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-322405000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-15.306466407005159},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":523023000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":25.43533605507018},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":374636000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":20.710994402598292},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":910170000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":12.430985067166},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":295626000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":17.542393851445137},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":233541000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":13.091398919350405},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-435375000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-16.87952737711045},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-351290000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-16.088309149805056},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-257498000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-3.1280297329127738},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-235799000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-11.90402027427827},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-124030000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-6.147805070514134},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-130997000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-6.110125642918874},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-18981000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-1.0359558153738013},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-509807000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-6.39299954843321},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":78714000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":4.510737887355898},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":1075431000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":56.797793220586044},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-201292000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-9.741489408552429},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":227441000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":60.199517220204754},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":150452000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":36.35924242314395},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":100201000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":19.635512095707462},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":99926000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":17.7445590408001},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-55320000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-47.56009491385535},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":2169000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":14.74206484061713},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":3894000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":30.777742649383487},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-1660000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-11.530179898589987},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":2884000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":4.7281788969768535},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-7726000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-43.80811975504649},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-9179000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-54.3715199620898},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-10593000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-83.16715082044436},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":54976000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":554.7527749747729},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":21664000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":281.2410749058808},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":754232000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":35178.73134328359},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":678360000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":1045.4643528650247},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":772770000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":2631.4230258453367},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":818901000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":2314.2602797795676},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-48020000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-6.348694300189328},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":2222011000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":250.78734647533784},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-199635000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-26.859882192436956},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-218378000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-27.224526483630605},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-358783000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-41.99799598729231},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-264892000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-37.39532099678693},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-1041688000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-33.516075321144456},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-165799000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-30.49956678580823},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-169966000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-29.11578236909409},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":14802000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":2.9872674837488455},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":119672000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":26.985730521530506},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2008-12-31","value":791494000}},"quality":[{"metric":"revenue","periodKey":"FY2013","rule":"continuity","severity":"info","message":"Revenue moved 1287% year over year — verify against the filing."},{"metric":"revenue","periodKey":"FY2014","rule":"continuity","severity":"info","message":"Revenue moved 251% year over year — verify against the filing."},{"metric":"totalDebt","periodKey":"2013Q1","rule":"impossible-sign","severity":"error","message":"Total debt reports -2.0435e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"debtToCapital","periodKey":"2013Q1","rule":"impossible-sign","severity":"error","message":"Debt to capital reports -2.6341e+1, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}