{"schemaVersion":2,"ticker":"PGEN","company":{"ticker":"PGEN","name":"PRECIGEN, INC.","exchange":"Nasdaq","cik":1356090,"sic":"2834","sicDescription":"Pharmaceutical Preparations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:47.837Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[8013000,13774000,23760000,71930000,173605000,190926000,219463000,151178000,90722000,31992000,14267000,26909000,6225000,3925000,9684000],"costOfRevenue":[null,0,22000,11035000,40746000,37709000,33263000,null,null,null,null,null,null,null,null],"grossProfit":[null,13774000,23738000,60895000,132859000,153217000,186200000,null,null,null,null,null,null,null,null],"operatingExpenses":[90440000,88931000,81783000,141892000,320469000,316092000,368871000,666184000,null,null,null,null,105983000,138954000,120191000],"operatingIncome":[-82427000,-75157000,-58023000,-69962000,-146864000,-125166000,-137890000,-505610000,null,null,null,null,-99758000,-135029000,-110507000],"pretaxIncome":[null,-81874000,-40908000,-85719000,-86978000,-194151000,-78367000,-395912000,-171264000,-104524000,-110967000,-79966000,-96362000,-128028000,-250639000],"interestExpense":[183000,57000,141000,666000,1244000,861000,611000,8530000,null,null,null,null,468000,6000,3867000],"netIncome":[-85280000,-81874000,-38980000,-81822000,-84493000,-186612000,-117018000,-509336000,-322324000,-170521000,-92166000,28317000,-95904000,-126235000,-250642000],"dilutedEps":[-18.92,-18.77,-1.4,-0.83,-0.76,-1.58,-0.98,-3.93,-2.09,-1.02,-0.47,0.14,-0.39,-0.47,-1.37],"cash":[19628000,10403000,49509000,27466000,135782000,62607000,68111000,96876000,65793000,51792000,36423000,4858000,7578000,29517000,30234000],"currentAssets":[null,13533000,187556000,174773000,323801000,315181000,154047000,285483000,234643000,148948000,156628000,118159000,68755000,102414000,115235000],"totalAssets":[null,151646000,469472000,576272000,982046000,949068000,846851000,716177000,455763000,314587000,359856000,215977000,151043000,145266000,155505000],"currentLiabilities":[null,16717000,19829000,47482000,75904000,94605000,80173000,61562000,122912000,42127000,34645000,78645000,22985000,21518000,37306000],"totalLiabilities":[null,66540000,88129000,166983000,277160000,379820000,300306000,337455000,384052000,247413000,252508000,89718000,32545000,78535000,134594000],"totalDebt":[null,null,1653000,10369000,8528000,7948000,8037000,211695000,217991000,171882000,179934000,86438000,null,0,93174000],"equity":[-221259000,-321553000,381343000,409289000,704886000,569248000,546545000,378722000,71711000,67174000,107348000,126259000,118498000,38513000,20911000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,0,0,28218000,0],"operatingCashFlow":[-81758000,-61529000,-53683000,-19858000,35669000,-48988000,-103720000,-124240000,-135927000,-77021000,-55771000,-65045000,-66930000,-68173000,-87831000],"capex":[13003000,7491000,1527000,6371000,12749000,31629000,46666000,41587000,37883000,7527000,7247000,4924000,1536000,8584000,1995000],"depreciationAndAmortization":[4338000,7984000,7205000,10415000,17743000,24572000,31145000,33112000,24896000,17516000,13761000,10765000,6668000,4526000,3199000],"dilutedShares":[5240647,5533690,40951952,99170653,111066352,117983836,119998826,129521731,154138774,167065539,197759900,200360821,244536221,267727426,312980562],"sharesOutstanding":[null,5661525,97053712,100557932,116658886,118688770,122087040,160020466,163274880,187663207,206739874,208150021,248919096,292869097,353910926],"totalCosts":[90440000,88931000,81783000,141892000,320469000,316092000,357353000,666184000,null,null,null,null,105983000,138954000,120191000],"ebit":[null,-81817000,-40767000,-85053000,-85734000,-193290000,-77756000,-387382000,null,null,null,null,-95894000,-128022000,-246772000],"freeCashFlow":[-94761000,-69020000,-55210000,-26229000,22920000,-80617000,-150386000,-165827000,-173810000,-84548000,-63018000,-69969000,-68466000,-76757000,-89826000],"capexOutflow":[-13003000,-7491000,-1527000,-6371000,-12749000,-31629000,-46666000,-41587000,-37883000,-7527000,-7247000,-4924000,-1536000,-8584000,-1995000],"grossMargin":[null,100,99.9074074074074,84.65869595440012,76.52947783761988,80.2494160041063,84.84345880626802,null,null,null,null,null,null,null,null],"operatingMargin":[-1028.6659178834395,-545.6439668941484,-244.20454545454544,-97.26400667315446,-84.59664180179144,-65.55733635020898,-62.830636599335655,-334.446811043935,null,null,null,null,-1602.5381526104418,-3440.2292993630576,-1141.1296984717058],"netMargin":[-1064.2705603394484,-594.4097575141571,-164.05723905723906,-113.75225914083136,-48.66968117277728,-97.7404858426825,-53.32014963797997,-336.91145537049044,-355.28758184343377,-533.0113778444611,-646.0082708347936,105.23245010962874,-1540.6265060240964,-3216.178343949045,-2588.2073523337463],"currentRatio":[null,0.8095352036848716,9.458671642543749,3.680826418432248,4.265928014333896,3.331546958406004,1.9214324024297458,4.637324973197752,1.9090324785212185,3.535689700192276,4.520940972723337,1.5024349926886642,2.99129867304764,4.759457198624408,3.088913311531657],"netDebt":[null,null,-47856000,-17097000,-127254000,-54659000,-60074000,114819000,152198000,120090000,143511000,81580000,null,-29517000,62940000],"ebitda":[null,-73833000,-33562000,-74638000,-67991000,-168718000,-46611000,-354270000,null,null,null,null,-89226000,-123496000,-243573000],"debtToCapital":[null,null,0.43159719683756487,2.4708214784419695,1.195378840336747,1.3770019196252226,1.4491995773393294,35.85516677195948,75.24663274675356,71.9003078776521,62.633231458984554,40.639031109982746,null,0,81.67068413901916],"fcfMargin":[-1182.5907899663048,-501.0890082764629,-232.36531986531986,-36.464618378979566,13.20238472394228,-42.22421252212899,-68.52453488742977,-109.68990196986334,-191.58528251140848,-264.2785696424106,-441.7046330693208,-260.0208108811179,-1099.855421686747,-1955.592356687898,-927.5712515489466],"returnOnAssets":[null,-53.990214051145436,-12.551560251031205,-15.648571734573663,-10.844128091955557,-19.326875575445055,-13.031545409341957,-65.17298474499496,-55.00691161663567,-44.27104562861037,-27.330997578742753,9.83514317519142,-52.26091221186856,-85.2049718368325,-166.666334187804],"revenueGrowth":[null,71.89566953700238,72.49891099172355,202.7356902356902,141.3527040177951,9.977247199101402,14.94662853671056,-31.114584235155807,-39.98994562700921,-64.73622715548599,-55.40447611902975,88.61007920375692,-76.86647590025642,-36.94779116465864,146.72611464968153],"returnOnEquity":[48.872040413418034,30.166613855257435,-130.3896972737916,-20.69787208208117,-15.166917225749996,-29.292366422997894,-20.97485823983481,-110.09492395168097,-143.11740036809027,-245.5571155992368,-105.62106783098979,24.243280381152964,-78.36670657019002,-160.79765111998523,-843.571620893915]}},"quarterly":{"keys":["2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '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":[1564000,2716000,2925000,6569000,3885000,6690000,6042000,7143000,7854000,11787000,21197000,31092000,33849000,44891000,53367000,41498000,43438000,52501000,48985000,46002000,53504000,54433000,46016000,65510000,39666000,45275000,32448000,33789000,22585000,32836000,18299000,17002000,29838000,30424000,23583000,19333000,24511000,3815000,3333000,3684000,5513000,2911000,16722000,1763000,1851000,1767000,null,null,null,null,null,null,1341000,856000,null,null,23252000,54978000],"costOfRevenue":[null,null,null,null,null,null,0,22000,33000,53000,4224000,6725000,8675000,11764000,11215000,9092000,9562000,10753000,9156000,8238000,9006000,8861000,8001000,7638000,8530000,10639000,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],"grossProfit":[null,null,null,null,null,null,6042000,7121000,7821000,11734000,16973000,24367000,25174000,33127000,42152000,32406000,33876000,41748000,39829000,37764000,44498000,45572000,38015000,57872000,31136000,34636000,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],"operatingExpenses":[null,23974000,19410000,18808000,17891000,20944000,18079000,24869000,25726000,29869000,36244000,50053000,120972000,62321000,61283000,75893000,83971000,75723000,77806000,78592000,85128000,89703000,90763000,103520000,92317000,95010000,98919000,380067000,82038000,73395000,71660000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23937000,32620000,null,null,29246000,32336000],"operatingIncome":[-25121000,-21248000,-16485000,-12303000,-14006000,-14254000,-12037000,-17726000,-17872000,-18082000,-15047000,-18961000,-87123000,-17430000,-7916000,-34395000,-40533000,-23222000,-28821000,-32590000,-31381000,-35270000,-44747000,-26492000,-42241000,-34807000,-58330000,-268119000,-41855000,-21508000,-34702000,-68724000,-16600000,-11830000,-23006000,-35167000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-22596000,-31764000,null,null,-5994000,22642000],"pretaxIncome":[null,null,null,null,-36362000,-6519000,14991000,-13018000,3555000,-53218000,-53862000,17806000,26599000,-40560000,-39952000,-33065000,-67601000,-50622000,-30429000,-45499000,-32910000,-20475000,-41654000,16672000,-51495000,-67956000,-73068000,-203393000,-52913000,-32314000,-49057000,-36980000,-20806000,-15829000,-27586000,-40303000,-21896000,-30999000,-26380000,-26685000,-23956000,-26148000,-7694000,-22168000,-22789000,-20384000,-19801000,-33388000,-23767000,-60481000,-23966000,-19814000,-54153000,-26639000,null,null,-7929000,20071000],"interestExpense":[null,18000,17000,15000,14000,11000,6000,110000,39000,40000,230000,357000,343000,359000,310000,232000,265000,267000,227000,102000,179000,181000,138000,113000,99000,142000,3999000,4290000,4311000,4358000,4471000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,0,null,null,2908000,2953000],"netIncome":[-13912000,-16535000,-20490000,-30937000,-36311000,-5963000,15498000,-12204000,4115000,-52043000,-52725000,18831000,27097000,-40663000,-38213000,-32714000,-64429000,-49064000,-28982000,-44137000,-31399000,-18664000,-39689000,-27266000,-46165000,-65382000,-57324000,-340465000,-60709000,-38766000,-53634000,-169215000,-55998000,-43354000,-29508000,-41661000,-17318000,-20050000,-29764000,-25034000,-19251000,-17635000,87379000,-22176000,-22734000,-20319000,-19795000,-33056000,-23738000,-58792000,-23978000,-19727000,-54153000,-26642000,-146344000,-23503000,-7929000,20071000],"dilutedEps":[-3.55,-3.99,-4.66,-6.52,-7.54,-2.45,0.15,-0.13,0.04,-0.53,-0.53,0.18,0.25,-0.37,-0.34,-0.28,-0.55,-0.42,-0.24,-0.37,-0.26,-0.16,-0.33,-0.23,-0.36,-0.51,-0.44,-2.59,-0.4,-0.25,-0.35,-1.09,-0.35,-0.26,-0.18,-0.23210152341104262,-0.09,-0.1,-0.15,-0.12987317557694747,-0.1,-0.09,0.44,-0.10969717475626005,-0.1,-0.08,-0.08,-0.1292370024175485,-0.1,-0.23,-0.09,-0.06664758808973072,-0.18,-0.09,-1.06,-0.06169303982969768,-0.02,0.05],"cash":[null,19331000,4081000,10403000,59724000,34461000,61222000,49509000,110052000,74505000,24704000,27466000,99015000,98899000,125433000,135782000,145733000,155081000,69707000,62607000,69852000,64360000,64216000,68111000,119930000,78471000,82417000,96876000,106544000,58162000,44428000,65793000,37840000,46713000,27740000,51792000,27355000,36412000,41728000,36423000,40321000,43844000,9067000,4858000,9740000,16546000,10076000,7578000,17478000,9345000,24725000,29517000,6058000,13760000,14322000,30234000,7480000,16329000],"currentAssets":[null,null,null,13533000,null,134318000,206235000,187556000,232932000,188303000,181304000,174773000,238799000,359538000,302431000,323801000,336539000,345657000,316223000,315181000,281670000,234117000,179740000,154047000,187545000,147814000,310470000,285483000,232175000,183164000,157332000,234643000,189383000,172995000,151116000,148948000,144118000,156685000,153092000,156628000,154937000,164619000,162806000,118159000,137743000,105632000,92988000,68755000,49546000,23715000,34513000,102414000,84601000,62755000,129597000,115235000,101672000,134384000],"totalAssets":[null,null,null,151646000,null,283451000,474198000,469472000,547808000,500537000,538500000,576272000,819987000,792939000,989887000,982046000,962428000,1031112000,1005588000,949068000,915928000,933986000,898261000,846851000,895666000,825151000,980415000,716177000,709864000,655188000,604905000,455763000,404672000,361715000,336186000,314587000,406984000,402573000,376899000,359856000,335568000,321224000,259245000,215977000,241546000,207527000,190688000,151043000,134847000,73160000,83474000,145266000,128787000,101896000,171264000,155505000,138627000,170296000],"currentLiabilities":[null,null,null,16717000,null,17511000,19717000,19829000,22212000,20692000,39263000,47482000,48703000,122807000,77093000,75904000,77937000,95499000,100521000,94605000,90650000,95686000,87796000,80173000,76584000,83245000,92330000,61562000,59422000,51633000,81955000,122912000,70637000,64100000,30661000,42127000,25243000,28869000,28989000,34645000,25601000,29901000,104864000,78645000,46733000,30773000,32875000,22985000,28774000,23023000,21216000,21518000,23986000,23193000,32069000,37306000,21104000,29353000],"totalLiabilities":[null,null,null,66540000,null,77117000,82990000,88129000,115910000,112171000,158658000,166983000,166642000,306012000,260264000,277160000,287596000,402931000,397168000,379820000,365767000,362436000,345082000,300306000,261544000,258010000,424972000,337455000,375041000,375965000,376484000,384052000,317443000,312173000,277634000,247413000,232189000,243377000,245652000,252508000,261732000,265571000,116713000,89718000,57413000,41317000,43010000,32545000,37828000,29990000,28098000,78535000,113329000,107792000,129396000,134594000,118392000,126720000],"totalDebt":[null,null,null,null,null,2297000,2516000,1653000,1784000,2001000,10918000,10369000,9726000,9467000,9110000,8528000,8506000,8021000,8421000,7948000,7996000,8118000,8112000,8037000,7926000,7762000,183679000,211695000,214574000,212947000,215467000,217991000,220616000,223313000,194222000,171882000,174517000,177278000,180172000,179934000,201467000,198674000,82069000,86438000,null,null,null,null,null,null,null,0,null,null,92890000,93174000,93519000,93880000],"equity":[null,null,null,-321553000,null,-361524000,391208000,381343000,431898000,388366000,379842000,409289000,653345000,486927000,729623000,704886000,674832000,628181000,608420000,569248000,550161000,571550000,553179000,546545000,634122000,567141000,555443000,378722000,334823000,279223000,228421000,71711000,87229000,49542000,58552000,67174000,174795000,159196000,131247000,107348000,73836000,55653000,142532000,126259000,184133000,166210000,147678000,118498000,97019000,43170000,55376000,38513000,-14060000,-36779000,41868000,20911000,20235000,43576000],"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,0,null,null,null,0,null,null,null,28218000,29518000,30883000,0,0,null,null],"operatingCashFlow":[null,null,-15279000,-12334000,-14279000,-13334000,-15846000,-10224000,9479000,-13650000,-6637000,-9050000,-13041000,-16517000,52895000,12332000,-3609000,-12440000,-15731000,-17208000,-24689000,-23141000,-22010000,-33880000,-29888000,-28170000,-28820000,-37362000,-43234000,-33403000,-27148000,-32142000,-27743000,-13805000,-19004000,-16469000,-16384000,-7776000,-17022000,-14589000,-18783000,-7053000,-23813000,-15396000,-18388000,-15768000,-17008000,-15766000,-14090000,-23107000,-22733000,-8243000,-16325000,-18977000,-29069000,-23460000,-43827000,-17809000],"capex":[null,null,180000,346000,181000,595000,486000,265000,2982000,769000,1439000,1181000,2711000,4029000,3101000,2908000,4257000,5781000,10159000,11432000,6343000,11919000,14413000,13991000,10774000,10815000,8765000,11233000,11523000,13900000,7776000,4684000,3152000,1882000,1024000,1469000,1014000,1194000,2266000,2773000,1579000,1718000,1574000,53000,154000,101000,236000,1045000,4351000,2323000,882000,1028000,622000,966000,389000,18000,258000,392000],"depreciationAndAmortization":[null,null,2064000,2008000,1871000,1823000,1767000,1744000,1805000,1968000,3097000,3545000,3549000,3809000,4844000,5541000,5648000,6026000,5983000,6915000,7400000,7491000,7990000,8264000,8382000,8499000,8303000,7928000,6577000,6113000,6021000,6185000,4810000,4783000,4108000,3815000,3523000,3520000,3399000,3319000,3292000,3226000,2526000,1721000,1711000,1693000,1650000,1614000,1595000,1596000,674000,661000,629000,630000,803000,1137000,1099000,1101000],"dilutedShares":[null,5484572,5576526,null,5661741,5667557,56150996,null,99338398,98892601,99888203,100547920,108141734,109318471,112244129,116531485,116861151,118141377,118346782,118579864,118956780,119731042,120518885,120771431,127693336,129299584,129518989,131554951,152948058,153749929,154596257,155242741,160338743,164065087,165527024,178307031,193499546,199021587,199179763,199276286,199629218,200461441,200670590,200675146,229770381,248003322,248520724,248919098,249220335,252366533,275881170,293145379,293879653,296434726,307170490,354291216,354291007,413686865],"sharesOutstanding":[null,null,null,5661525,null,5671636,96987495,97053712,98789188,99013018,100508292,100557932,108522561,109729717,116359041,116658886,117516486,118269920,118446717,118688770,119552674,120404676,120624346,122087040,129239376,129421788,137144902,160020466,160615416,161917424,162511940,163274880,170656834,172285932,178704151,187663207,206414135,206580928,206738499,206739874,207693277,208150021,208150021,208150021,255482753,255482753,256398527,248919096,250248808,252656151,292869097,292869097,295135060,297846160,353810556,353910926,355903977,358008798],"totalCosts":[26685000,23974000,19410000,18808000,17891000,20944000,18079000,24869000,25726000,29869000,36244000,50053000,120972000,62321000,61283000,75893000,83971000,75723000,77806000,78592000,85128000,89703000,90763000,92002000,81907000,80082000,90778000,301908000,64440000,54344000,53001000,85726000,46438000,42254000,46589000,54500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23937000,32620000,null,null,29246000,32336000],"ebit":[null,null,null,null,-36348000,-6508000,14997000,-12908000,3594000,-53178000,-53632000,18163000,26942000,-40201000,-39642000,-32833000,-67336000,-50355000,-30202000,-45397000,-32731000,-20294000,-41516000,16785000,-51396000,-67814000,-69069000,-199103000,-48602000,-27956000,-44586000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-54152000,-26639000,null,null,-5021000,23024000],"freeCashFlow":[null,null,-15459000,-12680000,-14460000,-13929000,-16332000,-10489000,6497000,-14419000,-8076000,-10231000,-15752000,-20546000,49794000,9424000,-7866000,-18221000,-25890000,-28640000,-31032000,-35060000,-36423000,-47871000,-40662000,-38985000,-37585000,-48595000,-54757000,-47303000,-34924000,-36826000,-30895000,-15687000,-20028000,-17938000,-17398000,-8970000,-19288000,-17362000,-20362000,-8771000,-25387000,-15449000,-18542000,-15869000,-17244000,-16811000,-18441000,-25430000,-23615000,-9271000,-16947000,-19943000,-29458000,-23478000,-44085000,-18201000],"capexOutflow":[null,null,-180000,-346000,-181000,-595000,-486000,-265000,-2982000,-769000,-1439000,-1181000,-2711000,-4029000,-3101000,-2908000,-4257000,-5781000,-10159000,-11432000,-6343000,-11919000,-14413000,-13991000,-10774000,-10815000,-8765000,-11233000,-11523000,-13900000,-7776000,-4684000,-3152000,-1882000,-1024000,-1469000,-1014000,-1194000,-2266000,-2773000,-1579000,-1718000,-1574000,-53000,-154000,-101000,-236000,-1045000,-4351000,-2323000,-882000,-1028000,-622000,-966000,-389000,-18000,-258000,-392000],"grossMargin":[null,null,null,null,null,null,100,99.6920061598768,99.57983193277312,99.55035208280309,80.07265179034769,78.37064196577897,74.37147330792638,73.79430175313537,78.98514062997732,78.0905103860427,77.98701597679451,79.51848536218358,81.30856384607533,82.09208295291509,83.16761363636364,83.72127202248636,82.61256954102922,88.34071134177988,78.49543689809913,76.50138045278851,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],"operatingMargin":[-1606.2020460358056,-782.3269513991163,-563.5897435897436,-187.28878063632212,-360.51480051480047,-213.0642750373692,-199.22211188348228,-248.1590368192636,-227.55283931754522,-153.40629507084077,-70.98646034816247,-60.98353274154123,-257.38721971106975,-38.82738188055512,-14.833136582532278,-82.88351245843172,-93.31230719646393,-44.231538446886724,-58.83637848320915,-70.84474588061389,-58.651689593301434,-64.79525287968696,-97.2422635605007,-40.439627537780495,-106.49170574295366,-76.87907233572612,-179.76454635108482,-793.5097220989079,-185.32211644897058,-65.50127908393227,-189.63877807530466,-404.2112692624397,-55.633755613647025,-38.88377596634236,-97.55332230844253,-181.90141209331193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1685.0111856823264,-3710.7476635514017,null,null,-25.77842766213659,41.18374622576304],"netMargin":[-889.5140664961638,-608.7997054491899,-700.5128205128206,-470.954483178566,-934.6460746460746,-89.13303437967114,256.5044687189672,-170.85258294834102,52.39368474662592,-441.5288029184695,-248.73802896636317,60.565418757236586,80.0525864870454,-90.58163106190551,-71.60417486461671,-78.83271482963035,-148.32404806851144,-93.45345802937088,-59.16505052567113,-95.94582844224165,-58.68533193779905,-34.2880238090864,-86.25043463143255,-41.62112654556556,-116.38430897998286,-144.41082274986195,-176.66420118343197,-1007.6208233448755,-268.8023024131061,-118.05944694847119,-293.09798349636594,-995.2652629102457,-187.67343655741,-142.499342624244,-125.12403002162576,-215.49164640769666,-70.65399208518625,-525.5570117955439,-893.0093009300931,-679.5331161780673,-349.1928169780519,-605.8055650979045,522.5391699557468,-1257.8559273964834,-1228.2009724473257,-1149.9151103565366,null,null,null,null,null,null,-4038.255033557047,-3112.3831775700937,null,null,-34.100292447961465,36.50733020480919],"currentRatio":[null,null,null,0.8095352036848716,null,7.670492833076352,10.459755540903789,9.458671642543749,10.486763911399244,9.100280301565823,4.617680768153223,3.680826418432248,4.903168182658153,2.927666989666713,3.9229372316552733,4.265928014333896,4.318090252383335,3.619482926522791,3.1458401727002316,3.331546958406004,3.1072255929398787,2.446721568463516,2.047245888195362,1.9214324024297458,2.448879661548104,1.7756501892005525,3.3626123686775697,4.637324973197752,3.907222914072229,3.5474212228613484,1.9197364407296686,1.9090324785212185,2.681073658281071,2.698829953198128,4.928606372916734,3.535689700192276,5.709226320167967,5.427448127749489,5.281037634964987,4.520940972723337,6.051990156634506,5.505468044547005,1.5525442477876106,1.5024349926886642,2.9474461301435815,3.4326195041107463,2.828532319391635,2.99129867304764,1.7219017168276918,1.030056899622117,1.6267439668174963,4.759457198624408,3.52709914116568,2.7057732936661925,4.041192428825346,3.088913311531657,4.817664897649735,4.578203250093687],"netDebt":[null,null,null,null,null,-32164000,-58706000,-47856000,-108268000,-72504000,-13786000,-17097000,-89289000,-89432000,-116323000,-127254000,-137227000,-147060000,-61286000,-54659000,-61856000,-56242000,-56104000,-60074000,-112004000,-70709000,101262000,114819000,108030000,154785000,171039000,152198000,182776000,176600000,166482000,120090000,147162000,140866000,138444000,143511000,161146000,154830000,73002000,81580000,null,null,null,null,null,null,null,-29517000,null,null,78568000,62940000,86039000,77551000],"ebitda":[null,null,null,null,-34477000,-4685000,16764000,-11164000,5399000,-51210000,-50535000,21708000,30491000,-36392000,-34798000,-27292000,-61688000,-44329000,-24219000,-38482000,-25331000,-12803000,-33526000,25049000,-43014000,-59315000,-60766000,-191175000,-42025000,-21843000,-38565000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-53523000,-26009000,null,null,-3922000,24125000],"debtToCapital":[null,null,null,null,null,null,0.6390263230079954,0.43159719683756487,0.41136132004556336,0.5125945584539677,2.794042378953834,2.4708214784419695,1.46681124645777,1.9071543975148775,1.2331925066295941,1.195378840336747,1.244771986923016,1.260763090967963,1.3651816270319255,1.3770019196252226,1.4325718391062015,1.4004568132103203,1.445239635055613,1.4491995773393294,1.2344871411483254,1.3501408063621168,24.85097182873734,35.85516677195948,39.05627442450541,43.266960603043664,48.540848141873624,75.24663274675356,71.6646364241745,81.84310347987027,76.83622524468497,71.9003078776521,49.9602074935874,52.6869832438762,57.85517261310324,62.633231458984554,73.18009611228355,78.11754159015756,36.539908548937895,40.639031109982746,null,null,null,null,null,null,null,0,null,null,68.93097255821546,81.67068413901916,82.21161453663169,68.29821906646491],"fcfMargin":[null,null,-528.5128205128206,-193.02785812147965,-372.20077220077224,-208.20627802690584,-270.30784508440917,-146.84306313873722,82.72217978100332,-122.32968524645796,-38.09973109402274,-32.9055705647755,-46.536086738160655,-45.76863959368247,93.30485131260892,22.709528170032293,-18.10856853446291,-34.70600559989334,-52.852914157395126,-62.25816268857876,-57.9994019138756,-64.40945749820881,-79.1529033379694,-73.07433979545107,-102.51096657086674,-86.10712313638874,-115.8314842209073,-143.8189943472728,-242.4485277839274,-144.05835059081497,-190.85195912344938,-216.59804728855428,-103.54246263154367,-51.56126742045753,-84.92558198702456,-92.78435835100605,-70.9803761576435,-235.12450851900394,-578.6978697869787,-471.2812160694897,-369.3451841102848,-301.30539333562353,-151.81796435833036,-876.2904140669314,-1001.7287952458131,-898.0758347481608,null,null,null,null,null,null,-1263.758389261745,-2329.7897196261683,null,null,-189.59659384139,-33.10596966059151],"returnOnAssets":[null,null,null,-53.990214051145436,null,-33.05721271048612,-12.170654452359562,-12.551560251031205,0.26396109585840294,-11.386398771409766,-22.28838212379209,-15.648571734573663,-8.60362846771629,-7.3383657678998295,-4.311473468434369,-10.844128091955557,-19.750619244115427,-20.220925840341085,-17.558626392212382,-19.326875575445055,-16.35281064931248,-12.536982888385209,-14.065086044113793,-13.031545409341957,-14.548955229482985,-20.29426929227229,-20.880343390770946,-65.17298474499496,-65.2594470361812,-67.18244942543566,-62.26805944541165,-55.00691161663567,-56.994659661060744,-63.36907256640997,-63.34669017130118,-44.27104562861037,-32.48691563913776,-28.402120666555014,-30.513332912626122,-27.330997578742753,-25.344757000183154,-25.33417519000493,8.004162579541738,9.83514317519142,8.606271897753304,8.378234745655327,-37.79407156176586,-52.26091221186856,-51.492987382868435,-96.46403289072882,-101.81133782216354,-85.2049718368325,-118.83899648755471,-142.2401974225391,-193.81953222526676,-166.666334187804,-152.88503967630714,-115.87776275570185],"revenueGrowth":[null,null,null,null,148.40153452685422,146.31811487481593,106.56410256410255,8.738011873953422,102.16216216216213,76.1883408071749,250.8275405494869,335.27929441411175,330.97784568372805,280.85178586578434,151.76675944709154,33.46841631287791,28.328754172944535,16.95217304136687,-8.211066764105157,10.85353511012579,23.17325843731295,3.6799299060970236,-6.061039093600085,42.40685187600539,-25.863486842105267,-16.824352874175595,-29.48539638386648,-48.42161502060755,-43.06206827005495,-27.47432357813363,-43.60515285996055,-49.68184912249549,32.11423511179987,-7.34559629674747,28.875894857642503,13.710151746853306,-17.853073262282994,-87.46055745464108,-85.86693804859433,-80.94449904308695,-77.50805760678878,-23.695937090432505,401.71017101710174,-52.14440825190011,-66.42481407582079,-39.29920989350738,null,null,null,null,null,null,null,null,null,null,1633.92990305742,6322.66355140187],"returnOnEquity":[null,null,null,30.166613855257435,null,25.918334605724652,-14.752510173616082,-130.3896972737916,0.334801272522679,-332.5683630131883,-29.273587964464042,-20.69787208208117,-10.843654370495823,-10.844368685685822,-5.939439279292272,-15.166917225749996,-26.505352825715246,-33.07661679406838,-26.185855013628114,-29.292366422997894,-25.07475552921527,-20.534936581617046,-23.052533619605388,-20.97485823983481,-22.25549129726594,-31.35214030847702,-35.3839270734299,-110.09492395168097,-108.13410461894122,-117.50594306941223,-125.9335803149526,-143.11740036809027,-150.50894202610107,-196.0068742110626,-207.73731326640484,-245.5571155992368,-100.6327664641407,-103.99352298096179,-114.6402246587179,-105.62106783098979,-75.6936986940486,-85.3473835112102,18.598212426811404,24.243280381152964,19.253476192875887,19.96727710343771,-58.59481065435374,-78.36670657019002,-68.93637605281128,-129.31607603400516,-137.46491081190226,-160.79765111998523,-377.6564326956689,-3896.1038961038957,-507.7248981942331,-843.571620893915,-6620.825910931174,-4640.429601294689]}},"filings":[{"accn":"0001356090-19-000004","filed":"2019-03-01","form":"10-K"},{"accn":"0001356090-18-000015","filed":"2018-11-08","form":"10-Q"},{"accn":"0001628280-20-002699","filed":"2020-03-02","form":"10-K"},{"accn":"0001356090-19-000007","filed":"2019-05-09","form":"10-Q"},{"accn":"0001356090-19-000011","filed":"2019-08-09","form":"10-Q"},{"accn":"0001356090-19-000014","filed":"2019-11-12","form":"10-Q"},{"accn":"0001356090-21-000003","filed":"2021-03-01","form":"10-K"},{"accn":"0001356090-22-000002","filed":"2022-03-01","form":"10-K"},{"accn":"0001356090-21-000007","filed":"2021-05-10","form":"10-Q"},{"accn":"0001356090-21-000009","filed":"2021-08-09","form":"10-Q"},{"accn":"0001356090-21-000011","filed":"2021-11-08","form":"10-Q"},{"accn":"0001356090-23-000004","filed":"2023-03-06","form":"10-K"},{"accn":"0001356090-22-000006","filed":"2022-05-09","form":"10-Q"},{"accn":"0001356090-22-000009","filed":"2022-08-08","form":"10-Q"},{"accn":"0001356090-22-000013","filed":"2022-11-09","form":"10-Q"},{"accn":"0001356090-23-000009","filed":"2023-05-10","form":"10-Q"},{"accn":"0001356090-23-000013","filed":"2023-08-09","form":"10-Q"},{"accn":"0001356090-26-000009","filed":"2026-03-25","form":"10-K"},{"accn":"0001356090-26-000017","filed":"2026-05-13","form":"10-Q"},{"accn":"0001356090-26-000030","filed":"2026-08-04","form":"10-Q"},{"accn":"0001356090-16-000092","filed":"2016-02-29","form":"10-K"},{"accn":"0001356090-17-000003","filed":"2017-03-01","form":"10-K"},{"accn":"0001193125-14-124119","filed":"2014-03-31","form":"10-K"},{"accn":"0001356090-15-000004","filed":"2015-03-02","form":"10-K"},{"accn":"0001356090-18-000002","filed":"2018-03-01","form":"10-K"},{"accn":"0001356090-14-000010","filed":"2014-11-13","form":"10-Q"},{"accn":"0001356090-15-000025","filed":"2015-05-11","form":"10-Q"},{"accn":"0001356090-15-000050","filed":"2015-08-10","form":"10-Q"},{"accn":"0001356090-15-000066","filed":"2015-11-09","form":"10-Q"},{"accn":"0001356090-16-000109","filed":"2016-05-10","form":"10-Q"},{"accn":"0001356090-16-000122","filed":"2016-08-09","form":"10-Q"},{"accn":"0001356090-16-000129","filed":"2016-11-09","form":"10-Q"},{"accn":"0001356090-17-000006","filed":"2017-05-10","form":"10-Q"},{"accn":"0001356090-17-000009","filed":"2017-08-09","form":"10-Q"},{"accn":"0001356090-17-000013","filed":"2017-11-09","form":"10-Q"},{"accn":"0001356090-18-000011","filed":"2018-08-13","form":"10-Q/A"},{"accn":"0001356090-18-000012","filed":"2018-08-13","form":"10-Q"},{"accn":"0001193125-14-192614","filed":"2014-05-09","form":"10-Q"},{"accn":"0001193125-14-310281","filed":"2014-08-14","form":"10-Q"},{"accn":"0001193125-13-404824","filed":"2013-10-21","form":"10-Q/A"},{"accn":"0001193125-13-433061","filed":"2013-11-07","form":"10-Q"},{"accn":"0001356090-20-000005","filed":"2020-05-11","form":"10-Q"},{"accn":"0001356090-20-000008","filed":"2020-08-10","form":"10-Q"},{"accn":"0001356090-20-000012","filed":"2020-11-09","form":"10-Q"},{"accn":"0001356090-24-000007","filed":"2024-03-19","form":"10-K"},{"accn":"0001356090-23-000017","filed":"2023-11-09","form":"10-Q"},{"accn":"0001356090-25-000007","filed":"2025-03-19","form":"10-K"},{"accn":"0001356090-24-000010","filed":"2024-05-14","form":"10-Q"},{"accn":"0001356090-24-000017","filed":"2024-08-14","form":"10-Q"},{"accn":"0001356090-24-000026","filed":"2024-11-14","form":"10-Q"},{"accn":"0001356090-25-000019","filed":"2025-05-14","form":"10-Q"},{"accn":"0001356090-25-000024","filed":"2025-08-12","form":"10-Q"},{"accn":"0001356090-25-000034","filed":"2025-11-13","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":190926000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":190926000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":46016000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":46016000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":219463000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":153953000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":65510000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":65510000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":219463000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":39666000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":39666000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":45275000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":45275000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":32448000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":32448000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":151178000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":117389000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":33789000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":33789000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":151178000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":22585000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":22585000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32836000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":32836000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18299000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":18299000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":17002000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":17002000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":90722000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":90722000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29838000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":29838000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30424000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":30424000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":23583000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":23583000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":19333000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":19333000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":31992000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":31992000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24511000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":24511000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3815000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":3815000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3333000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":3333000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":14267000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10583000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":3684000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":3684000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":14267000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5513000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":5513000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2911000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":2911000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":16722000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":16722000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":26909000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":25146000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1763000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1763000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":26909000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1851000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1851000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1767000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1767000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6225000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":6225000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3925000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":3925000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1341000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":1341000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":856000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":856000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9684000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":9684000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":23252000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":23252000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":54978000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":54978000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7854000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11787000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":21197000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":31092000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":71930000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":8013000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1564000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2716000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2925000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":6569000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13774000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3885000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6690000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6042000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":7143000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":23760000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33849000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":44891000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":53367000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":41498000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":173605000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":43438000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":52501000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":48985000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":46002000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":53504000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":54433000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":0},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":0},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":22000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":0},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":22000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":22000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":33000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":53000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":4224000},"#44":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11035000},"#45":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":4310000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":6725000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11035000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8675000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":11764000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":11215000},"#46":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40746000},"#47":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":31654000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":9092000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40746000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9562000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":10753000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":9156000},"#48":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37709000},"#49":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":29471000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":8238000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":37709000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9006000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":8861000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8001000},"#50":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33263000},"#51":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":25625000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":7638000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33263000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8530000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10639000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":153217000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":38015000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":57872000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":186200000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":31136000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":34636000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":7821000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":11734000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":16973000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":24367000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":60895000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":13774000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":6042000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":7121000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":23738000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":25174000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":33127000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":42152000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":32406000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":132859000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":33876000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":41748000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":39829000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":37764000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":44498000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":45572000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":17891000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":20944000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18079000},"#52":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81783000},"#53":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":56914000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":24869000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81783000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":90440000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":23974000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19410000},"#54":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":88931000},"#55":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":70123000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":18808000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":88931000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25726000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":29869000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":36244000},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":141892000},"#57":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":91839000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":50053000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":141892000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":120972000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":62321000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":61283000},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":320469000},"#59":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":244576000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":75893000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":320469000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":83971000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":75723000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":77806000},"#60":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":316092000},"#61":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":237500000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":78592000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":316092000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":85128000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":89703000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":90763000},"#62":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":368871000},"#63":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":265351000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":103520000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":368871000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":92317000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":95010000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":98919000},"#64":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":666184000},"#65":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":286117000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":380067000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":666184000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":82038000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":73395000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":71660000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":105983000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":138954000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23937000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":32620000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":120191000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":29246000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":32336000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-82427000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-25121000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-21248000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-16485000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-12303000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-75157000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-14006000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-14254000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-12037000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-17726000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-58023000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-17872000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-18082000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-15047000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-18961000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-69962000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-87123000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-17430000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-7916000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-34395000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-146864000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-40533000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-23222000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-28821000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-32590000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-125166000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-31381000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-35270000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-44747000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-26492000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-137890000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-42241000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-34807000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-58330000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-268119000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-505610000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-41855000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-21508000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-34702000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-68724000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-16600000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-11830000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-23006000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-35167000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-99758000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-135029000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-22596000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-31764000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-110507000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-5994000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":22642000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-81874000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-36362000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-6519000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":14991000},"#66":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-40908000},"#67":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-27890000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":-13018000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-40908000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3555000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-53218000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-53862000},"#68":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-85719000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-103525000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":17806000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-85719000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26599000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-40560000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-39952000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-86978000},"#71":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-53913000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":-33065000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-86978000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-67601000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-50622000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-30429000},"#72":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-194151000},"#73":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-148652000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":-45499000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-194151000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-32910000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-20475000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-41654000},"#74":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-78367000},"#75":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-95039000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":16672000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-78367000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-51495000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-67956000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-73068000},"#76":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-395912000},"#77":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-192519000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":-203393000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-395912000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-52913000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-32314000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-49057000},"#78":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-171264000},"#79":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-134284000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":-36980000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-171264000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-20806000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-15829000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-27586000},"#80":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-104524000},"#81":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-64221000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":-40303000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-104524000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-21896000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-30999000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-26380000},"#82":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-110967000},"#83":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-84282000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":-26685000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-110967000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-23956000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-26148000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-7694000},"#84":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-79966000},"#85":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-57798000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":-22168000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-79966000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-22789000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-20384000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-19801000},"#86":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-96362000},"#87":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-62974000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":-33388000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-96362000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-23767000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-60481000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-23966000},"#88":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-128028000},"#89":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-108214000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":-19814000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-128028000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-54153000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-26639000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-250639000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-7929000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":20071000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":468000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3867000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2908000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2953000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":183000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":18000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":17000},"#90":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":57000},"#91":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":42000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":15000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":57000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":14000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":11000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6000},"#92":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":141000},"#93":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":31000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":110000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":141000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":39000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":40000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":230000},"#94":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":666000},"#95":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":309000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":357000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":666000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":343000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":359000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":310000},"#96":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1244000},"#97":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1012000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":232000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1244000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":265000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":267000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":227000},"#98":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":861000},"#99":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":759000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":102000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":861000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":179000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":181000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":138000},"#100":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":611000},"#101":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":498000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":113000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":611000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":99000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":142000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3999000},"#102":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8530000},"#103":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":4240000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":4290000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8530000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4311000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4358000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4471000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4115000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-52043000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-52725000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":18831000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-81822000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":27097000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-40663000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-38213000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-32714000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-84493000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-85280000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-16535000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-20490000},"#104":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-81874000},"#105":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-50937000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":-30937000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-81874000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-36311000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-5963000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15498000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-12204000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-38980000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-64429000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-49064000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-28982000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-44137000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-186612000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-31399000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-18664000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-39689000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-27266000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-117018000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-46165000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-65382000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-57324000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-340465000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-509336000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-60709000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-38766000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-53634000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-169215000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-322324000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-55998000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-43354000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-29508000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-41661000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-170521000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-17318000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-20050000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-29764000},"#106":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-92166000},"#107":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-67132000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":-25034000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-92166000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-19251000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-17635000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":87379000},"#108":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28317000},"#109":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":50493000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":-22176000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28317000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-22734000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-20319000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-19795000},"#110":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-95904000},"#111":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-62848000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":-33056000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-95904000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-23738000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-58792000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-23978000},"#112":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-126235000},"#113":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-106508000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":-19727000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-126235000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-54153000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-26642000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-146344000},"#114":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-250642000},"#115":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-227139000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":-23503000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-250642000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-7929000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":20071000},"netIncome@2012Q1":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-13912000},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.25},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.37},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.34},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.28},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-4.66},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-7.54},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-2.45},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.15},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.13},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.04},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.53},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.53},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.18},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.55},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-2.09},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.35},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.26},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.18},"#116":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.02},"#117":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":167065539},"#118":{"kind":"computed","op":"product","terms":[{"ref":"#116"},{"ref":"#117"}],"value":-170406849.78},"#119":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.79},"#120":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":163318375},"#121":{"kind":"computed","op":"product","terms":[{"ref":"#119"},{"ref":"#120"}],"value":-129021516.25},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121","weight":-1}],"value":-41385333.53},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#117","weight":4},{"ref":"#120","weight":-3}],"rule":"unaverage-quarter","value":178307031},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"per-share-quarter","value":-0.23210152341104262},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.02},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.09},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.1},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.15},"#124":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.47},"#125":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":197759900},"#126":{"kind":"computed","op":"product","terms":[{"ref":"#124"},{"ref":"#125"}],"value":-92947153},"#127":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.34},"#128":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":197254438},"#129":{"kind":"computed","op":"product","terms":[{"ref":"#127"},{"ref":"#128"}],"value":-67066508.92},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#129","weight":-1}],"value":-25880644.08},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#125","weight":4},{"ref":"#128","weight":-3}],"rule":"unaverage-quarter","value":199276286},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"per-share-quarter","value":-0.12987317557694747},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.47},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.1},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.09},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.44},"#132":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.14},"#133":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":200360821},"#134":{"kind":"computed","op":"product","terms":[{"ref":"#132"},{"ref":"#133"}],"value":28050514.94},"#135":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.25},"#136":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":200256046},"#137":{"kind":"computed","op":"product","terms":[{"ref":"#135"},{"ref":"#136"}],"value":50064011.5},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#137","weight":-1}],"value":-22013496.56},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#133","weight":4},{"ref":"#136","weight":-3}],"rule":"unaverage-quarter","value":200675146},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"per-share-quarter","value":-0.10969717475626005},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.14},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.1},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.08},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.08},"#140":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.39},"#141":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":244536221},"#142":{"kind":"computed","op":"product","terms":[{"ref":"#140"},{"ref":"#141"}],"value":-95369126.19},"#143":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-0.26},"#144":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":243075262},"#145":{"kind":"computed","op":"product","terms":[{"ref":"#143"},{"ref":"#144"}],"value":-63199568.120000005},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#145","weight":-1}],"value":-32169558.069999993},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#141","weight":4},{"ref":"#144","weight":-3}],"rule":"unaverage-quarter","value":248919098},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"per-share-quarter","value":-0.1292370024175485},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.39},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.1},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.23},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.09},"#148":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.47},"#149":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":267727426},"#150":{"kind":"computed","op":"product","terms":[{"ref":"#148"},{"ref":"#149"}],"value":-125831890.22},"#151":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-0.41},"#152":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":259254775},"#153":{"kind":"computed","op":"product","terms":[{"ref":"#151"},{"ref":"#152"}],"value":-106294457.75},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#153","weight":-1}],"value":-19537432.47},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#149","weight":4},{"ref":"#152","weight":-3}],"rule":"unaverage-quarter","value":293145379},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#154"},{"ref":"#155"}],"rule":"per-share-quarter","value":-0.06664758808973072},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.47},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.18},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.09},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-1.06},"#156":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-1.37},"#157":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":312980562},"#158":{"kind":"computed","op":"product","terms":[{"ref":"#156"},{"ref":"#157"}],"value":-428783369.94000006},"#159":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-1.36},"#160":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":299210344},"#161":{"kind":"computed","op":"product","terms":[{"ref":"#159"},{"ref":"#160"}],"value":-406926067.84000003},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#161","weight":-1}],"value":-21857302.100000024},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#157","weight":4},{"ref":"#160","weight":-3}],"rule":"unaverage-quarter","value":354291216},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#162"},{"ref":"#163"}],"rule":"per-share-quarter","value":-0.06169303982969768},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-1.37},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.02},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.05},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-18.92},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-3.55},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-3.99},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-6.52},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":23,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-18.77},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":20,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-1.4},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":21,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.83},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":24,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.76},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":24,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.42},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":24,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.24},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":24,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.37},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-1.58},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.26},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.16},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.33},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.23},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.98},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.36},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.51},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.44},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-2.59},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-3.93},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.4},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.25},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.35},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":6,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-1.09},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2011-12-31","value":19628000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-06-30","value":19331000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2012-09-30","value":4081000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":10403000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":10403000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2013-03-31","value":59724000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-06-30","value":34461000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2013-09-30","value":61222000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-12-31","value":49509000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2013-12-31","value":49509000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2014-03-31","value":110052000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2014-06-30","value":74505000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2014-09-30","value":24704000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":27466000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":27466000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2015-03-31","value":99015000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-06-30","value":98899000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-09-30","value":125433000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-12-31","value":135782000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-12-31","value":135782000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-03-31","value":145733000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-06-30","value":155081000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-09-30","value":69707000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-12-31","value":62607000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-12-31","value":62607000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-03-31","value":69852000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2017-06-30","value":64360000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-09-30","value":64216000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":68111000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":68111000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2018-03-31","value":119930000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-06-30","value":78471000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-09-30","value":82417000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":96876000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":96876000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-03-31","value":106544000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-06-30","value":58162000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-09-30","value":44428000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":65793000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":65793000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2020-03-31","value":37840000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2020-06-30","value":46713000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2020-09-30","value":27740000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":51792000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":51792000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-03-31","value":27355000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-06-30","value":36412000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-09-30","value":41728000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":36423000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":36423000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-03-31","value":40321000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-06-30","value":43844000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-09-30","value":9067000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-12-31","value":4858000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-12-31","value":4858000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-03-31","value":9740000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-06-30","value":16546000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2023-09-30","value":10076000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-12-31","value":7578000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-12-31","value":7578000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2024-03-31","value":17478000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-06-30","value":9345000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2024-09-30","value":24725000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":29517000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":29517000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2025-03-31","value":6058000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2025-06-30","value":13760000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-09-30","value":14322000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":30234000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":30234000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2026-03-31","value":7480000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-06-30","value":16329000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2012-12-31","value":13533000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2012-12-31","value":13533000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-06-30","value":134318000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2013-09-30","value":206235000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2013-12-31","value":187556000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2013-12-31","value":187556000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-03-31","value":232932000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2014-06-30","value":188303000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2014-09-30","value":181304000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":174773000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":174773000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-03-31","value":238799000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2015-06-30","value":359538000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":302431000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":323801000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":323801000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":336539000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":345657000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":316223000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":315181000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":315181000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2017-03-31","value":281670000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2017-06-30","value":234117000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":179740000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":154047000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":154047000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":187545000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-06-30","value":147814000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":310470000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":285483000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":285483000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":232175000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":183164000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":157332000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":234643000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":234643000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2020-03-31","value":189383000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2020-06-30","value":172995000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2020-09-30","value":151116000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":148948000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":148948000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":144118000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":156685000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":153092000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":156628000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":156628000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":154937000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":164619000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":162806000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":118159000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":118159000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":137743000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":105632000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2023-09-30","value":92988000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-12-31","value":68755000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-12-31","value":68755000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-03-31","value":49546000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-06-30","value":23715000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2024-09-30","value":34513000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":102414000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":102414000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2025-03-31","value":84601000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2025-06-30","value":62755000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-09-30","value":129597000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":115235000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":115235000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":101672000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":134384000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2012-12-31","value":151646000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2012-12-31","value":151646000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-06-30","value":283451000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2013-09-30","value":474198000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2013-12-31","value":469472000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2013-12-31","value":469472000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-03-31","value":547808000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2014-06-30","value":500537000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2014-09-30","value":538500000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":576272000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":576272000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2015-03-31","value":819987000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2015-06-30","value":792939000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-09-30","value":989887000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":982046000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-12-31","value":982046000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-03-31","value":962428000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-06-30","value":1031112000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-09-30","value":1005588000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":949068000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2016-12-31","value":949068000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2017-03-31","value":915928000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-06-30","value":933986000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2017-09-30","value":898261000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":846851000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":846851000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2018-03-31","value":895666000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-06-30","value":825151000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-09-30","value":980415000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":716177000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":716177000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-03-31","value":709864000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-06-30","value":655188000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-09-30","value":604905000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":455763000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":455763000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2020-03-31","value":404672000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2020-06-30","value":361715000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2020-09-30","value":336186000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":314587000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":314587000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-03-31","value":406984000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-06-30","value":402573000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-09-30","value":376899000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-31","value":359856000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-31","value":359856000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-03-31","value":335568000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-06-30","value":321224000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-09-30","value":259245000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":215977000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":215977000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":241546000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":207527000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2023-09-30","value":190688000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-12-31","value":151043000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-12-31","value":151043000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2024-03-31","value":134847000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-06-30","value":73160000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2024-09-30","value":83474000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":145266000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":145266000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2025-03-31","value":128787000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2025-06-30","value":101896000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-09-30","value":171264000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":155505000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":155505000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2026-03-31","value":138627000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-06-30","value":170296000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2012-12-31","value":16717000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2012-12-31","value":16717000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-06-30","value":17511000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2013-09-30","value":19717000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2013-12-31","value":19829000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2013-12-31","value":19829000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-03-31","value":22212000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2014-06-30","value":20692000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2014-09-30","value":39263000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":47482000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":47482000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-03-31","value":48703000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2015-06-30","value":122807000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":77093000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":75904000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":75904000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":77937000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":95499000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":100521000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":94605000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":94605000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2017-03-31","value":90650000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2017-06-30","value":95686000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":87796000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":80173000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":80173000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":76584000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-06-30","value":83245000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":92330000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":61562000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":61562000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":59422000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":51633000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":81955000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":122912000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":122912000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2020-03-31","value":70637000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2020-06-30","value":64100000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2020-09-30","value":30661000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":42127000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":42127000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":25243000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":28869000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":28989000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":34645000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":34645000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":25601000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":29901000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":104864000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":78645000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":78645000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":46733000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":30773000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2023-09-30","value":32875000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-12-31","value":22985000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-12-31","value":22985000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-03-31","value":28774000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-06-30","value":23023000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2024-09-30","value":21216000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":21518000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":21518000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2025-03-31","value":23986000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2025-06-30","value":23193000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-09-30","value":32069000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":37306000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":37306000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":21104000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":29353000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2012-12-31","value":66540000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2012-12-31","value":66540000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2013-06-30","value":77117000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2013-09-30","value":82990000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2013-12-31","value":88129000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2013-12-31","value":88129000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2014-03-31","value":115910000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2014-06-30","value":112171000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2014-09-30","value":158658000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":166983000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":166983000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2015-03-31","value":166642000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2015-06-30","value":306012000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-09-30","value":260264000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2015-12-31","value":277160000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2015-12-31","value":277160000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2016-03-31","value":287596000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2016-06-30","value":402931000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-09-30","value":397168000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2016-12-31","value":379820000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2016-12-31","value":379820000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2017-03-31","value":365767000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2017-06-30","value":362436000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2017-09-30","value":345082000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":300306000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":300306000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2018-03-31","value":261544000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2018-06-30","value":258010000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-09-30","value":424972000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-12-31","value":337455000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-12-31","value":337455000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2019-03-31","value":375041000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-06-30","value":375965000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-09-30","value":376484000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":384052000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":384052000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2020-03-31","value":317443000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2020-06-30","value":312173000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2020-09-30","value":277634000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":247413000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":247413000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-03-31","value":232189000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-06-30","value":243377000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-09-30","value":245652000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-12-31","value":252508000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-12-31","value":252508000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-03-31","value":261732000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-06-30","value":265571000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-09-30","value":116713000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2022-12-31","value":89718000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2022-12-31","value":89718000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-03-31","value":57413000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-06-30","value":41317000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2023-09-30","value":43010000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2023-12-31","value":32545000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2023-12-31","value":32545000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2024-03-31","value":37828000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-06-30","value":29990000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2024-09-30","value":28098000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-31","value":78535000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-31","value":78535000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2025-03-31","value":113329000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2025-06-30","value":107792000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-09-30","value":129396000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":134594000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":134594000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2026-03-31","value":118392000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2026-06-30","value":126720000},"#164":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2014-09-30","value":9428000},"#165":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2014-09-30","value":1490000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":10918000},"#166":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2014-12-31","value":8694000},"#167":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1675000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":10369000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":10369000},"#168":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2013-06-30","value":2074000},"#169":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2013-06-30","value":223000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":2297000},"#170":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2013-09-30","value":2305000},"#171":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2013-09-30","value":211000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171"}],"rule":"component-sum","value":2516000},"#172":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2013-12-31","value":1653000},"#173":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":1653000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":1653000},"#174":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2014-03-31","value":1784000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":1784000},"#175":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2014-06-30","value":2001000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":2001000},"#176":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2015-03-31","value":8300000},"#177":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2015-03-31","value":1426000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"component-sum","value":9726000},"#178":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2015-06-30","value":8040000},"#179":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2015-06-30","value":1427000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"}],"rule":"component-sum","value":9467000},"#180":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2015-09-30","value":7796000},"#181":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2015-09-30","value":1314000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":9110000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2015-12-31","value":7598000},"#183":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2015-12-31","value":930000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":8528000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":8528000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2016-03-31","value":7613000},"#185":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2016-03-31","value":893000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":8506000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2016-06-30","value":7530000},"#187":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2016-06-30","value":491000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":8021000},"#188":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2016-09-30","value":7950000},"#189":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2016-09-30","value":471000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":8421000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2016-12-31","value":7562000},"#191":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":386000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":7948000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":7948000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2017-03-31","value":7608000},"#193":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2017-03-31","value":388000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":7996000},"#194":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2017-06-30","value":7684000},"#195":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2017-06-30","value":434000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":8118000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2017-09-30","value":7673000},"#197":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2017-09-30","value":439000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":8112000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":7535000},"#199":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":502000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":8037000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":8037000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2018-03-31","value":7425000},"#201":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":501000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":7926000},"#202":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2018-06-30","value":7273000},"#203":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2018-06-30","value":489000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":7762000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-09-30","value":183133000},"#205":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":546000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":183679000},"#206":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-12-31","value":211216000},"#207":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-12-31","value":479000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":211695000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":211695000},"#208":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-03-31","value":214010000},"#209":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":564000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":214574000},"#210":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-06-30","value":212479000},"#211":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":468000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":212947000},"#212":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-09-30","value":184034000},"#213":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":31433000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":215467000},"#214":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-12-31","value":186321000},"#215":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":31670000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":217991000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":217991000},"#216":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2020-03-31","value":188730000},"#217":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2020-03-31","value":31886000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":220616000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2020-06-30","value":191205000},"#219":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2020-06-30","value":32108000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":223313000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2020-09-30","value":193801000},"#221":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2020-09-30","value":421000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":194222000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-12-31","value":171522000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":360000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":171882000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":171882000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-03-31","value":174158000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":359000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":174517000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-06-30","value":176922000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":356000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":177278000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-09-30","value":179817000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":355000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":180172000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-12-31","value":179882000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":52000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":179934000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":179934000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-03-31","value":201112000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":355000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":201467000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-06-30","value":198674000},"#235":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":0},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":198674000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-09-30","value":0},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":82069000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":82069000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":0},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":43219000},"#240":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2022-12-31","value":43219000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":86438000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":86438000},"#241":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":0},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-12-31","value":93174000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":93174000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":93174000},"#243":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2026-03-31","value":93519000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":93519000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2026-06-30","value":93880000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":93880000},"totalDebt@2025Q3":{"kind":"filed","concept":"LongTermDebt","filing":52,"unit":"USD","end":"2025-09-30","value":92890000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2011-12-31","value":-221259000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2012-12-31","value":-321553000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2012-12-31","value":-321553000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2013-06-30","value":-361524000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2013-09-30","value":391208000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2013-12-31","value":381343000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2013-12-31","value":381343000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-03-31","value":431898000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2014-06-30","value":388366000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2014-09-30","value":379842000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2014-12-31","value":409289000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2014-12-31","value":409289000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2015-03-31","value":653345000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2015-06-30","value":486927000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2015-09-30","value":729623000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":704886000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":704886000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2016-03-31","value":674832000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2016-06-30","value":628181000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2016-09-30","value":608420000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2016-12-31","value":569248000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2016-12-31","value":569248000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2017-03-31","value":550161000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2017-06-30","value":571550000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2017-09-30","value":553179000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2017-12-31","value":546545000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2017-12-31","value":546545000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-03-31","value":634122000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-06-30","value":567141000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-09-30","value":555443000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-12-31","value":378722000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-12-31","value":378722000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2019-03-31","value":334823000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2019-06-30","value":279223000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2019-09-30","value":228421000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-31","value":71711000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-31","value":71711000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-03-31","value":87229000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-06-30","value":49542000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-09-30","value":58552000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2020-12-31","value":67174000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2020-12-31","value":67174000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-03-31","value":174795000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-06-30","value":159196000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-09-30","value":131247000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2021-12-31","value":107348000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2021-12-31","value":107348000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-03-31","value":73836000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2022-06-30","value":55653000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2022-09-30","value":142532000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-12-31","value":126259000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-12-31","value":126259000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2023-03-31","value":184133000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2023-06-30","value":166210000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2023-09-30","value":147678000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-12-31","value":118498000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-12-31","value":118498000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2024-03-31","value":97019000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2024-06-30","value":43170000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2024-09-30","value":55376000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-12-31","value":38513000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-12-31","value":38513000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-03-31","value":-14060000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-06-30","value":-36779000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2025-09-30","value":41868000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-12-31","value":20911000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-12-31","value":20911000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-03-31","value":20235000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-06-30","value":43576000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2024-12-31","value":28218000},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2024-12-31","value":28218000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":50,"unit":"USD","end":"2025-03-31","value":29518000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":51,"unit":"USD","end":"2025-06-30","value":30883000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":52,"unit":"USD","end":"2025-09-30","value":0},"temporaryEquity@2025Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@FY2025":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2025-12-31","value":0},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-81758000},"#245":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-49195000},"#246":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-33916000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":-15279000},"#247":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-61529000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":-12334000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-61529000},"#248":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-43459000},"#249":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-27613000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":-15846000},"#250":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-53683000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":-10224000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-53683000},"#251":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-19858000},"#252":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-10808000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":-9050000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-19858000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-13041000},"#253":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-29558000},"#254":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-13041000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":-16517000},"#255":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":23337000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":52895000},"#256":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":35669000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":12332000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":35669000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-3609000},"#257":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-16049000},"#258":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-3609000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":-12440000},"#259":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-31780000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":-15731000},"#260":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-48988000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":-17208000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-48988000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-24689000},"#261":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-47830000},"#262":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-24689000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":-23141000},"#263":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-69840000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":-22010000},"#264":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-103720000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":-33880000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-103720000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-29888000},"#265":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-58058000},"#266":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-29888000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":-28170000},"#267":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-86878000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":-28820000},"#268":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-124240000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":-37362000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-124240000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-43234000},"#269":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-76637000},"#270":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-43234000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":-33403000},"#271":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-103785000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":-27148000},"#272":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-135927000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":-32142000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-135927000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27743000},"#273":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-41548000},"#274":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27743000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":-13805000},"#275":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-60552000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":-19004000},"#276":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-77021000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":-16469000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-77021000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-16384000},"#277":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-24160000},"#278":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-16384000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":-7776000},"#279":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-41182000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":-17022000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-55771000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":-14589000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-55771000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18783000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-25836000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18783000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":-7053000},"#283":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-49649000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":-23813000},"#284":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-65045000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":-15396000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-65045000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18388000},"#285":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-34156000},"#286":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18388000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":-15768000},"#287":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-51164000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":-17008000},"#288":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-66930000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":-15766000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-66930000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-14090000},"#289":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-37197000},"#290":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-14090000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":-23107000},"#291":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-59930000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":-22733000},"#292":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-68173000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":-8243000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-68173000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-16325000},"#293":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-35302000},"#294":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-16325000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":-18977000},"#295":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-64371000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":-29069000},"#296":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87831000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":-23460000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87831000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-43827000},"#297":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-61636000},"#298":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-43827000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":-17809000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-14279000},"#299":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-27613000},"#300":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-14279000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":-13334000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9479000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-4171000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9479000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":-13650000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":25,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-10808000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":-6637000},"#304":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":13003000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":13003000},"#305":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7145000},"#306":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":6965000},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":180000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":180000},"#308":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7491000},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":346000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":346000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":7491000},"#310":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":181000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":181000},"#311":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":776000},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":595000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":595000},"#313":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1262000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":486000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":486000},"#315":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1527000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":265000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":265000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":1527000},"#317":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2982000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":2982000},"#318":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":3751000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":769000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":769000},"#320":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5190000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":1439000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":1439000},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6371000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":1181000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":1181000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":6371000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2711000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":2711000},"#325":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":6740000},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":4029000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":4029000},"#327":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9841000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":3101000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":3101000},"#329":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12749000},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":2908000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":2908000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":12749000},"#331":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4257000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":4257000},"#332":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":10038000},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":5781000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":5781000},"#334":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":20197000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":10159000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":10159000},"#336":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":31629000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":11432000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":11432000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#336"}],"rule":"component-sum","value":31629000},"#338":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6343000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":6343000},"#339":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":18262000},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":11919000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":11919000},"#341":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":32675000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":14413000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":14413000},"#343":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":46666000},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":13991000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":13991000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":46666000},"#345":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10774000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":10774000},"#346":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":21589000},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":10815000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":10815000},"#348":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":30354000},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":8765000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":8765000},"#350":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":41587000},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":11233000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":11233000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":41587000},"#352":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11523000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":11523000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":25423000},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":13900000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":13900000},"#355":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":33199000},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":7776000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":7776000},"#357":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":37883000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":4684000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":4684000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":37883000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3152000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"}],"rule":"component-sum","value":3152000},"#360":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":5034000},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":1882000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":1882000},"#362":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6058000},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":1024000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":1024000},"#364":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7527000},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":1469000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"}],"rule":"component-sum","value":1469000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":7527000},"#366":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1014000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":1014000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":2208000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":1194000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":1194000},"#369":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4474000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":2266000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":2266000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7247000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":2773000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":2773000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":7247000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1579000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":1579000},"#374":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":3297000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":1718000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":1718000},"#376":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4871000},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":1574000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":1574000},"#378":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4924000},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":53000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":53000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":4924000},"#380":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":154000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":154000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":255000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":101000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":101000},"#383":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":491000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":236000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":236000},"#385":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1536000},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":1045000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":1045000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":1536000},"#387":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4351000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":4351000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":6674000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":2323000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":2323000},"#390":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":7556000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":882000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":882000},"#392":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8584000},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":1028000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":1028000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":8584000},"#394":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":622000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":622000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1588000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":966000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":966000},"#397":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1977000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":389000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":389000},"#399":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1995000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":18000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":18000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":1995000},"#401":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":258000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":258000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":650000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":392000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":392000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7984000},"#404":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7205000},"#405":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5461000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":1744000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7205000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1805000},"#406":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":3773000},"#407":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1805000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":1968000},"#408":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6870000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":3097000},"#409":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10415000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":3545000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10415000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3549000},"#410":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":7358000},"#411":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3549000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":3809000},"#412":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":12202000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":4844000},"#413":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":17743000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":5541000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":17743000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5648000},"#414":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":11674000},"#415":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5648000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":6026000},"#416":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":17657000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":5983000},"#417":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24572000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":6915000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24572000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7400000},"#418":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":14891000},"#419":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7400000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":7491000},"#420":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":22881000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":7990000},"#421":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31145000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":8264000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31145000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8382000},"#422":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16881000},"#423":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8382000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":8499000},"#424":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":25184000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":8303000},"#425":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":33112000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":7928000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":33112000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6577000},"#426":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":12690000},"#427":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6577000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":6113000},"#428":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":18711000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":6021000},"#429":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24896000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":6185000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24896000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4810000},"#430":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":9593000},"#431":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4810000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":4783000},"#432":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":13701000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":4108000},"#433":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":17516000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":3815000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":17516000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3523000},"#434":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":7043000},"#435":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3523000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":3520000},"#436":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10442000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":3399000},"#437":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13761000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":3319000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13761000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3292000},"#438":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":6518000},"#439":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3292000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":3226000},"#440":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9044000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":2526000},"#441":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10765000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":1721000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10765000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1711000},"#442":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":3404000},"#443":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1711000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":1693000},"#444":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5054000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":1650000},"#445":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6668000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":1614000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6668000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1595000},"#446":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":3191000},"#447":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1595000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":1596000},"#448":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3865000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":674000},"#449":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4526000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":661000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4526000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":629000},"#450":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1259000},"#451":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":629000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":630000},"#452":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2062000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":803000},"#453":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3199000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":1137000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3199000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1099000},"#454":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2200000},"#455":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1099000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":1101000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4338000},"#456":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":5976000},"#457":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":3912000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":2064000},"#458":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7984000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":2008000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1871000},"#459":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":3694000},"#460":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1871000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":1823000},"#461":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5461000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":1767000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":5576526},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":5661741},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":56150996},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":99338398},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":99888203},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":108141734},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":116861151},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":154138774},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":160338743},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":164065087},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":165527024},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117","weight":4},{"ref":"#120","weight":-3}],"rule":"unaverage-quarter","value":178307031},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":167065539},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":193499546},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":199021587},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":199179763},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125","weight":4},{"ref":"#128","weight":-3}],"rule":"unaverage-quarter","value":199276286},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":197759900},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":199629218},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":200461441},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":200670590},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133","weight":4},{"ref":"#136","weight":-3}],"rule":"unaverage-quarter","value":200675146},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":200360821},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":229770381},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":248003322},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":248520724},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141","weight":4},{"ref":"#144","weight":-3}],"rule":"unaverage-quarter","value":248919098},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":244536221},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":249220335},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":252366533},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":275881170},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149","weight":4},{"ref":"#152","weight":-3}],"rule":"unaverage-quarter","value":293145379},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":267727426},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":293879653},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":296434726},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":307170490},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157","weight":4},{"ref":"#160","weight":-3}],"rule":"unaverage-quarter","value":354291216},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":312980562},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":354291007},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":413686865},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":22,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":5240647},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":39,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":5484572},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":23,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":5533690},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":38,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":5667557},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":40951952},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":27,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":98892601},"#462":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":99170653},"#463":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":28,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":98711564},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462","weight":4},{"ref":"#463","weight":-3}],"rule":"unaverage-quarter","value":100547920},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":99170653},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":109318471},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":31,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":112244129},"#464":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":111066352},"#465":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":109244641},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464","weight":4},{"ref":"#465","weight":-3}],"rule":"unaverage-quarter","value":116531485},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":111066352},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":33,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":118141377},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":34,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":118346782},"#466":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":117983836},"#467":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":34,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":117785160},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#467","weight":-3}],"rule":"unaverage-quarter","value":118579864},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":117983836},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":35,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":118956780},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":36,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":119731042},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":120518885},"#468":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":119998826},"#469":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":119741291},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":120771431},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":119998826},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":3,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":127693336},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":4,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":129299584},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":5,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":129518989},"#470":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":129521731},"#471":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":128843991},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470","weight":4},{"ref":"#471","weight":-3}],"rule":"unaverage-quarter","value":131554951},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":129521731},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":41,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":152948058},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":42,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":153749929},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":154596257},"#472":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":154138774},"#473":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":43,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":153770785},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472","weight":4},{"ref":"#473","weight":-3}],"rule":"unaverage-quarter","value":155242741},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2012-12-31","value":5661525},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2012-12-31","value":5661525},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2013-06-30","value":5671636},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2013-09-30","value":96987495},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2013-12-31","value":97053712},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2013-12-31","value":97053712},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2014-03-31","value":98789188},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2014-06-30","value":99013018},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2014-09-30","value":100508292},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2014-12-31","value":100557932},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2014-12-31","value":100557932},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2015-03-31","value":108522561},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2015-06-30","value":109729717},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2015-09-30","value":116359041},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2015-12-31","value":116658886},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2015-12-31","value":116658886},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2016-03-31","value":117516486},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2016-06-30","value":118269920},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2016-09-30","value":118446717},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2016-12-31","value":118688770},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2016-12-31","value":118688770},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2017-03-31","value":119552674},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2017-06-30","value":120404676},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2017-09-30","value":120624346},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":122087040},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":122087040},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2018-03-31","value":129239376},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2018-06-30","value":129421788},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-09-30","value":137144902},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-12-31","value":160020466},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-12-31","value":160020466},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-03-31","value":160615416},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-06-30","value":161917424},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-09-30","value":162511940},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-12-31","value":163274880},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-12-31","value":163274880},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2020-03-31","value":170656834},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2020-06-30","value":172285932},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2020-09-30","value":178704151},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-12-31","value":187663207},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-12-31","value":187663207},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-03-31","value":206414135},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-06-30","value":206580928},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-09-30","value":206738499},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":206739874},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":206739874},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-03-31","value":207693277},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-06-30","value":208150021},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-09-30","value":208150021},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2022-12-31","value":208150021},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2022-12-31","value":208150021},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-03-31","value":255482753},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-06-30","value":255482753},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2023-09-30","value":256398527},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2023-12-31","value":248919096},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2023-12-31","value":248919096},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-03-31","value":250248808},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-06-30","value":252656151},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2024-09-30","value":292869097},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-12-31","value":292869097},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-12-31","value":292869097},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2025-03-31","value":295135060},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2025-06-30","value":297846160},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2025-09-30","value":353810556},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":353910926},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":353910926},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2026-03-31","value":355903977},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-06-30","value":358008798},"#474":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":17891000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":17891000},"#475":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":20944000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":20944000},"#476":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18079000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":18079000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":24869000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":24869000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":81783000},"#478":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":90440000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":90440000},"#479":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":23974000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":23974000},"#480":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19410000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":19410000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":18808000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":18808000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":88931000},"#482":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25726000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":25726000},"#483":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":29869000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":29869000},"#484":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":36244000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":36244000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":50053000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":50053000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":141892000},"#486":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":120972000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":120972000},"#487":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":62321000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":62321000},"#488":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":61283000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":61283000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":75893000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":75893000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":320469000},"#490":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":83971000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":83971000},"#491":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":75723000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":75723000},"#492":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":77806000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":77806000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":78592000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":78592000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":316092000},"#494":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":85128000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":85128000},"#495":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":89703000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":89703000},"#496":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":90763000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":90763000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":92002000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":357353000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":81907000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":80082000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":90778000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":301908000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":666184000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":64440000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":54344000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":53001000},"#497":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":105983000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":105983000},"#498":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":138954000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":138954000},"#499":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23937000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":23937000},"#500":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":32620000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":32620000},"#501":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":120191000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":120191000},"#502":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":29246000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":29246000},"#503":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":32336000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":32336000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-45397000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-31032000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-6343000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":83.16761363636364},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-58.651689593301434},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-58.68533193779905},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.1072255929398787},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":-61856000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-32731000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-35060000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-11919000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":83.72127202248636},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-64.79525287968696},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-34.2880238090864},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.446721568463516},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":-56242000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-20294000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-17244000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-236000},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.828532319391635},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-16811000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-1045000},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.99129867304764},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-18441000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-4351000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":21708000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-74638000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-73833000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":-34477000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":-4685000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":16764000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-11164000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-33562000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":30491000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-36392000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":-34798000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-27292000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-67991000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-61688000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-44329000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-24219000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-38482000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":-25331000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":-12803000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":577196000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#504"}],"scale":100,"value":1.3770019196252226},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":561291000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#505"}],"scale":100,"value":1.445239635055613},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":554582000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#506"}],"scale":100,"value":1.4491995773393294},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-199103000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1536000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-40201000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":82.61256954102922},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-97.2422635605007},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-86.25043463143255},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-193290000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-36423000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-14413000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-80617000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-31629000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":80.2494160041063},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-65.55733635020898},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-97.7404858426825},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.331546958406004},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-54659000},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.047245888195362},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":-56104000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":-41516000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-47871000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-13991000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":88.34071134177988},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-40.439627537780495},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-41.62112654556556},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.9214324024297458},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":-60074000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":16785000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-150386000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-46666000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":84.84345880626802},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-62.830636599335655},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-53.32014963797997},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.9214324024297458},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":-60074000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-77756000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-40662000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-10774000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":78.49543689809913},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-106.49170574295366},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-116.38430897998286},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.448879661548104},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-112004000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-51396000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-38985000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-10815000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":76.50138045278851},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-76.87907233572612},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-144.41082274986195},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.7756501892005525},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-70709000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-67814000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-37585000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-8765000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-179.76454635108482},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-176.66420118343197},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.3626123686775697},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":101262000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-69069000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-48595000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-11233000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-793.5097220989079},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-1007.6208233448755},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":4.637324973197752},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":114819000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-165827000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-41587000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-334.446811043935},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-336.91145537049044},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":4.637324973197752},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":114819000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-387382000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-54757000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-11523000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-185.32211644897058},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-268.8023024131061},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.907222914072229},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":108030000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-48602000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-47303000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-13900000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-65.50127908393227},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-118.05944694847119},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":3.5474212228613484},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":154785000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-27956000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-34924000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-7776000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-189.63877807530466},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-293.09798349636594},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.9197364407296686},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":171039000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-44586000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-36826000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":85726000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-4684000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-404.2112692624397},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-995.2652629102457},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.9090324785212185},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":152198000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-173810000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-37883000},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-355.28758184343377},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.9090324785212185},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":152198000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-30895000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":46438000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-3152000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-55.633755613647025},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-187.67343655741},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.681073658281071},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":182776000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-15687000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":42254000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-1882000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-38.88377596634236},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-142.499342624244},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.698829953198128},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":176600000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-20028000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":46589000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1024000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-97.55332230844253},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-125.12403002162576},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":4.928606372916734},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":166482000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-17938000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":54500000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-1469000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-181.90141209331193},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-215.49164640769666},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.535689700192276},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":120090000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-84548000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-7527000},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-533.0113778444611},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.535689700192276},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":120090000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-17398000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-1014000},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-70.65399208518625},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":5.709226320167967},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":147162000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-8970000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-1194000},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-525.5570117955439},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":5.427448127749489},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":140866000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-19288000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-2266000},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-893.0093009300931},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":5.281037634964987},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":138444000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-17362000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-2773000},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-679.5331161780673},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":4.520940972723337},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":143511000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-63018000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-7247000},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-646.0082708347936},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":4.520940972723337},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":143511000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-20362000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-1579000},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-349.1928169780519},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":6.051990156634506},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":161146000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-8771000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-1718000},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-605.8055650979045},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":5.505468044547005},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":154830000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-25387000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-1574000},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":522.5391699557468},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.5525442477876106},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":73002000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-15449000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-53000},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-1257.8559273964834},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.5024349926886642},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":81580000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-69969000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-4924000},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":105.23245010962874},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.5024349926886642},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":81580000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-18542000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-154000},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-1228.2009724473257},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.9474461301435815},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-15869000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-101000},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-1149.9151103565366},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.4326195041107463},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-68466000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-1602.5381526104418},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-1540.6265060240964},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.99129867304764},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-95894000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-76757000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-8584000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-3440.2292993630576},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-3216.178343949045},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":4.759457198624408},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-29517000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":-128022000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-16947000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-622000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1685.0111856823264},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4038.255033557047},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.52709914116568},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-54152000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-19943000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-966000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3710.7476635514017},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3112.3831775700937},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.7057732936661925},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-26639000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-89826000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-1995000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-1141.1296984717058},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-2588.2073523337463},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.088913311531657},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":62940000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-246772000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-44085000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-258000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-25.77842766213659},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-34.100292447961465},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":4.817664897649735},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":86039000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-5021000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-18201000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-392000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":41.18374622576304},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":36.50733020480919},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":4.578203250093687},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":77551000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":23024000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":6497000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2982000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":99.57983193277312},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-227.55283931754522},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":52.39368474662592},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":10.486763911399244},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-108268000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":3594000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-14419000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-769000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":99.55035208280309},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-153.40629507084077},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-441.5288029184695},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":9.100280301565823},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-72504000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-53178000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-8076000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-1439000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":80.07265179034769},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-70.98646034816247},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-248.73802896636317},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":4.617680768153223},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-13786000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-53632000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-10231000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-1181000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":78.37064196577897},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-60.98353274154123},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":60.565418757236586},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.680826418432248},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-17097000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":18163000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-26229000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-6371000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":84.65869595440012},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-97.26400667315446},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-54659000},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-113.75225914083136},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.680826418432248},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-17097000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-85053000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-94761000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-13003000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1028.6659178834395},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1064.2705603394484},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":26685000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-1606.2020460358056},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-889.5140664961638},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-782.3269513991163},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-608.7997054491899},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-15459000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-180000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-563.5897435897436},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-700.5128205128206},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-12680000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-346000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-187.28878063632212},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-470.954483178566},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.8095352036848716},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-69020000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-7491000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":100},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-545.6439668941484},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-594.4097575141571},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.8095352036848716},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-81817000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-14460000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-181000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-360.51480051480047},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-934.6460746460746},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-36348000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-13929000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-595000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-213.0642750373692},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-89.13303437967114},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":7.670492833076352},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-32164000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":-6508000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-16332000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-486000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":100},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-199.22211188348228},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":256.5044687189672},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":10.459755540903789},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-58706000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":14997000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-10489000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-265000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":99.6920061598768},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-248.1590368192636},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-170.85258294834102},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":9.458671642543749},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-47856000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-12908000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-55210000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-1527000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":99.9074074074074},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-244.20454545454544},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-164.05723905723906},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":9.458671642543749},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-47856000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-40767000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-15752000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-2711000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":74.37147330792638},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-257.38721971106975},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":80.0525864870454},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.903168182658153},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-89289000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":26942000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-20546000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-4029000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":73.79430175313537},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-38.82738188055512},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-90.58163106190551},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.927666989666713},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-89432000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":49794000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-3101000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":78.98514062997732},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-14.833136582532278},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-71.60417486461671},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.9229372316552733},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-116323000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-39642000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":9424000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-2908000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":78.0905103860427},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-82.88351245843172},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-78.83271482963035},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.265928014333896},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-127254000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-32833000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":22920000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-12749000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":76.52947783761988},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-84.59664180179144},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-48.66968117277728},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.265928014333896},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-127254000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-85734000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-7866000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-4257000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":77.98701597679451},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-93.31230719646393},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-148.32404806851144},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.318090252383335},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-137227000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-67336000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-18221000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-5781000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":79.51848536218358},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-44.231538446886724},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-93.45345802937088},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.619482926522791},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-147060000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-50355000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-25890000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-10159000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":81.30856384607533},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-58.83637848320915},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-59.16505052567113},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.1458401727002316},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-61286000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-30202000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-28640000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-11432000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":82.09208295291509},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-70.84474588061389},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-95.94582844224165},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.331546958406004},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.7219017168276918},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-25430000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-2323000},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.030056899622117},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-23615000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-882000},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.6267439668174963},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-9271000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-1028000},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":4.759457198624408},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-29517000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-29458000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-389000},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":4.041192428825346},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":78568000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-23478000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-18000},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.088913311531657},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":62940000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-42.22421252212899},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-79.1529033379694},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-73.07433979545107},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-68.52453488742977},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-102.51096657086674},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-86.10712313638874},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-115.8314842209073},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-143.8189943472728},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-109.68990196986334},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-242.4485277839274},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-144.05835059081497},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-190.85195912344938},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-216.59804728855428},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-191.58528251140848},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-103.54246263154367},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-51.56126742045753},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-84.92558198702456},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-92.78435835100605},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-264.2785696424106},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-70.9803761576435},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-235.12450851900394},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-578.6978697869787},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-471.2812160694897},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-441.7046330693208},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-369.3451841102848},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-301.30539333562353},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-151.81796435833036},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-876.2904140669314},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-260.0208108811179},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-1001.7287952458131},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-898.0758347481608},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-1099.855421686747},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-1955.592356687898},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1263.758389261745},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2329.7897196261683},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-927.5712515489466},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-189.59659384139},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-33.10596966059151},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":82.72217978100332},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-122.32968524645796},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-38.09973109402274},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-32.9055705647755},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-36.464618378979566},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1182.5907899663048},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-528.5128205128206},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-193.02785812147965},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-501.0890082764629},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-372.20077220077224},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-208.20627802690584},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-270.30784508440917},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-146.84306313873722},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-232.36531986531986},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-46.536086738160655},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-45.76863959368247},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":93.30485131260892},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":22.709528170032293},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.20238472394228},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-18.10856853446291},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-34.70600559989334},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-52.852914157395126},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-62.25816268857876},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-57.9994019138756},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-64.40945749820881},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-168718000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":-33526000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":25049000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":-46611000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-43014000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":-59315000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":-60766000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-191175000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":-354270000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":-42025000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":-21843000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-38565000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":-89226000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":-123496000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":-53523000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":-26009000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-243573000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-3922000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":24125000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":5399000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-51210000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":-50535000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":554582000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#507"}],"scale":100,"value":1.4491995773393294},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":642048000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#508"}],"scale":100,"value":1.2344871411483254},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":574903000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#509"}],"scale":100,"value":1.3501408063621168},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":739122000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#510"}],"scale":100,"value":24.85097182873734},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":590417000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#511"}],"scale":100,"value":35.85516677195948},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":590417000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#512"}],"scale":100,"value":35.85516677195948},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":549397000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#513"}],"scale":100,"value":39.05627442450541},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":492170000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#514"}],"scale":100,"value":43.266960603043664},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":443888000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#515"}],"scale":100,"value":48.540848141873624},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":289702000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#516"}],"scale":100,"value":75.24663274675356},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":289702000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#517"}],"scale":100,"value":75.24663274675356},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":307845000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#518"}],"scale":100,"value":71.6646364241745},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":272855000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#519"}],"scale":100,"value":81.84310347987027},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":252774000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#520"}],"scale":100,"value":76.83622524468497},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":239056000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#521"}],"scale":100,"value":71.9003078776521},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":239056000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#522"}],"scale":100,"value":71.9003078776521},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":349312000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#523"}],"scale":100,"value":49.9602074935874},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":336474000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#524"}],"scale":100,"value":52.6869832438762},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":311419000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#525"}],"scale":100,"value":57.85517261310324},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":287282000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#526"}],"scale":100,"value":62.633231458984554},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":287282000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#527"}],"scale":100,"value":62.633231458984554},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":275303000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#528"}],"scale":100,"value":73.18009611228355},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":254327000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#529"}],"scale":100,"value":78.11754159015756},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":224601000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#530"}],"scale":100,"value":36.539908548937895},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":212697000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#531"}],"scale":100,"value":40.639031109982746},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":212697000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#532"}],"scale":100,"value":40.639031109982746},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":38513000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#533"}],"scale":100,"value":0},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":114085000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#534"}],"scale":100,"value":81.67068413901916},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":113754000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#535"}],"scale":100,"value":82.21161453663169},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":137456000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#536"}],"scale":100,"value":68.29821906646491},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":433682000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#537"}],"scale":100,"value":0.41136132004556336},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":390367000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#538"}],"scale":100,"value":0.5125945584539677},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":390760000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#539"}],"scale":100,"value":2.794042378953834},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":419658000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#540"}],"scale":100,"value":2.4708214784419695},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":419658000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#541"}],"scale":100,"value":2.4708214784419695},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":393724000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#542"}],"scale":100,"value":0.6390263230079954},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":382996000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#543"}],"scale":100,"value":0.43159719683756487},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":382996000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#544"}],"scale":100,"value":0.43159719683756487},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":663071000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#545"}],"scale":100,"value":1.46681124645777},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":496394000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#546"}],"scale":100,"value":1.9071543975148775},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":738733000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#547"}],"scale":100,"value":1.2331925066295941},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":713414000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#548"}],"scale":100,"value":1.195378840336747},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":713414000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#549"}],"scale":100,"value":1.195378840336747},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":683338000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#550"}],"scale":100,"value":1.244771986923016},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":636202000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#551"}],"scale":100,"value":1.260763090967963},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":616841000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#552"}],"scale":100,"value":1.3651816270319255},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":577196000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#553"}],"scale":100,"value":1.3770019196252226},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":558157000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#554"}],"scale":100,"value":1.4325718391062015},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":579668000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#555"}],"scale":100,"value":1.4004568132103203},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":38513000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#556"}],"scale":100,"value":0},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":134758000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#557"}],"scale":100,"value":68.93097255821546},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":114085000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#558"}],"scale":100,"value":81.67068413901916},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":965557000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#559"}],"scale":100,"value":-19.326875575445055},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-133889000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":951924500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#561"}],"scale":100,"value":-14.065086044113793},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-117018000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":897959500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"scale":100,"value":-13.031545409341957},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":897959500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#564"}],"scale":100,"value":-13.031545409341957},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":522872000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#565"}],"scale":100,"value":-15.648571734573663},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-131784000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":905797000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#567"}],"scale":100,"value":-14.548955229482985},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-178502000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":879568500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"scale":100,"value":-20.29426929227229},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-196137000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":939338000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#571"}],"scale":100,"value":-20.880343390770946},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-509336000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":781514000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"scale":100,"value":-65.17298474499496},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":781514000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#574"}],"scale":100,"value":-65.17298474499496},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-523880000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":802765000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#576"}],"scale":100,"value":-65.2594470361812},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-497264000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":740169500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"scale":100,"value":-67.18244942543566},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-81874000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"totalAssets@2012Q4"}],"scale":100,"value":-53.990214051145436},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-493574000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":792660000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"scale":100,"value":-62.26805944541165},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-322324000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":585970000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":-55.00691161663567},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":585970000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#584"}],"scale":100,"value":-55.00691161663567},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-317613000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":557268000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#585"},{"ref":"#586"}],"scale":100,"value":-56.994659661060744},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-322201000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":508451500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#587"},{"ref":"#588"}],"scale":100,"value":-63.36907256640997},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-298075000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":470545500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#590"}],"scale":100,"value":-63.34669017130118},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-170521000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":385175000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":-44.27104562861037},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":385175000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#593"}],"scale":100,"value":-44.27104562861037},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-131841000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":405828000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"#595"}],"scale":100,"value":-32.48691563913776},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-108537000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":382144000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#597"}],"scale":100,"value":-28.402120666555014},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-108793000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":356542500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#599"}],"scale":100,"value":-30.513332912626122},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-92166000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":337221500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#601"}],"scale":100,"value":-27.330997578742753},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":337221500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#602"}],"scale":100,"value":-27.330997578742753},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-94099000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":371276000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#604"}],"scale":100,"value":-25.344757000183154},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-91684000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":361898500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#606"}],"scale":100,"value":-25.33417519000493},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"totalAssets@FY2012"}],"scale":100,"value":-53.990214051145436},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":25459000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":318072000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"scale":100,"value":8.004162579541738},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":28317000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":287916500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#610"}],"scale":100,"value":9.83514317519142},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":287916500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#611"}],"scale":100,"value":9.83514317519142},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":24834000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":288557000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#613"}],"scale":100,"value":8.606271897753304},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":22150000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":264375500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#615"}],"scale":100,"value":8.378234745655327},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":183510000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#616"}],"scale":100,"value":-52.26091221186856},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":148154500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#617"}],"scale":100,"value":-85.2049718368325},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-156650000},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":131817000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"#619"}],"scale":100,"value":-118.83899648755471},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":19508000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":42.40685187600539},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-124500000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":87528000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#622"}],"scale":100,"value":-142.2401974225391},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":150385500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#623"}],"scale":100,"value":-166.666334187804},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-204418000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":133707000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#624"},{"ref":"#625"}],"scale":100,"value":-152.88503967630714},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-157705000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":136096000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#627"}],"scale":100,"value":-115.87776275570185},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":1446000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"totalAssets@2014Q1"}],"scale":100,"value":0.26396109585840294},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-44634000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":391994000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"#630"}],"scale":100,"value":-11.386398771409766},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-112857000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":506349000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#631"},{"ref":"#632"}],"scale":100,"value":-22.28838212379209},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-81822000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":522872000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#633"},{"ref":"#634"}],"scale":100,"value":-15.648571734573663},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-93701000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"totalAssets@2013Q2"}],"scale":100,"value":-33.05721271048612},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-57713000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"totalAssets@2013Q3"}],"scale":100,"value":-12.170654452359562},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-38980000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":310559000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#638"}],"scale":100,"value":-12.551560251031205},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":310559000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#639"}],"scale":100,"value":-12.551560251031205},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-58840000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":683897500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"#641"}],"scale":100,"value":-8.60362846771629},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-47460000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":646738000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"#643"}],"scale":100,"value":-7.3383657678998295},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-32948000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":764193500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#645"}],"scale":100,"value":-4.311473468434369},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-84493000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":779159000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#647"}],"scale":100,"value":-10.844128091955557},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":779159000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#648"}],"scale":100,"value":-10.844128091955557},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-176019000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":891207500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"#650"}],"scale":100,"value":-19.750619244115427},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-184420000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":912025500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"#652"}],"scale":100,"value":-20.220925840341085},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-175189000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":997737500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"#654"}],"scale":100,"value":-17.558626392212382},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-186612000},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":965557000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"#656"}],"scale":100,"value":-19.326875575445055},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-153582000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":939178000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"#658"}],"scale":100,"value":-16.35281064931248},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-123182000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":982549000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#660"}],"scale":100,"value":-12.536982888385209},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":28537000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":14.94662853671056},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-85024000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":224966500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"#663"}],"scale":100,"value":-37.79407156176586},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-95904000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":183510000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#665"}],"scale":100,"value":-52.26091221186856},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-96908000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":188196500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#667"}],"scale":100,"value":-51.492987382868435},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-135381000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":140343500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#669"}],"scale":100,"value":-96.46403289072882},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-139564000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":137081000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#671"}],"scale":100,"value":-101.81133782216354},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-126235000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":148154500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#673"}],"scale":100,"value":-85.2049718368325},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-246866000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":127369000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#675"}],"scale":100,"value":-193.81953222526676},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-250642000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":150385500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"#677"}],"scale":100,"value":-166.666334187804},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":637067000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#678"}],"scale":100,"value":-29.292366422997894},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":580799500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#679"}],"scale":100,"value":-23.052533619605388},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":557896500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#680"}],"scale":100,"value":-20.97485823983481},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":557896500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#681"}],"scale":100,"value":-20.97485823983481},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":592141500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"#682"}],"scale":100,"value":-22.25549129726594},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":569345500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#683"}],"scale":100,"value":-31.35214030847702},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":554311000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#684"}],"scale":100,"value":-35.3839270734299},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":462633500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#685"}],"scale":100,"value":-110.09492395168097},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":462633500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#686"}],"scale":100,"value":-110.09492395168097},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":484472500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#687"}],"scale":100,"value":-108.13410461894122},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":423182000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#688"}],"scale":100,"value":-117.50594306941223},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":391932000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#689"}],"scale":100,"value":-125.9335803149526},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":225216500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#690"}],"scale":100,"value":-143.11740036809027},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":225216500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#691"}],"scale":100,"value":-143.11740036809027},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":211026000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#585"},{"ref":"#692"}],"scale":100,"value":-150.50894202610107},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":164382500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#587"},{"ref":"#693"}],"scale":100,"value":-196.0068742110626},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":143486500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"#694"}],"scale":100,"value":-207.73731326640484},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":69442500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#695"}],"scale":100,"value":-245.5571155992368},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":69442500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#696"}],"scale":100,"value":-245.5571155992368},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":131012000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"#697"}],"scale":100,"value":-100.6327664641407},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":104369000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#698"}],"scale":100,"value":-103.99352298096179},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":94899500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#699"}],"scale":100,"value":-114.6402246587179},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-13838000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-25.863486842105267},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":87261000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#701"}],"scale":100,"value":-105.62106783098979},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":87261000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#702"}],"scale":100,"value":-105.62106783098979},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":124315500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"#703"}],"scale":100,"value":-75.6936986940486},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":107424500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#704"}],"scale":100,"value":-85.3473835112102},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":136889500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#705"}],"scale":100,"value":18.598212426811404},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":116803500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#706"}],"scale":100,"value":24.243280381152964},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":116803500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#707"}],"scale":100,"value":24.243280381152964},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":128984500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"#708"}],"scale":100,"value":19.253476192875887},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":110931500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"#709"}],"scale":100,"value":19.96727710343771},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":122378500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#710"}],"scale":100,"value":-78.36670657019002},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":78505500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#711"}],"scale":100,"value":-160.79765111998523},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":41479500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"#712"}],"scale":100,"value":-377.6564326956689},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":3195500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#621"},{"ref":"#713"}],"scale":100,"value":-3896.1038961038957},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":29712000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#714"}],"scale":100,"value":-843.571620893915},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3087500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#624"},{"ref":"#715"}],"scale":100,"value":-6620.825910931174},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3398500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#716"}],"scale":100,"value":-4640.429601294689},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"equity@2014Q1"}],"scale":100,"value":0.334801272522679},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":13421000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"#717"}],"scale":100,"value":-332.5683630131883},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":385525000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#631"},{"ref":"#718"}],"scale":100,"value":-29.273587964464042},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":395316000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#633"},{"ref":"#719"}],"scale":100,"value":-20.69787208208117},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":395316000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#720"}],"scale":100,"value":-20.69787208208117},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":-174496500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#721"}],"scale":100,"value":48.872040413418034},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":-271406000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"#722"}],"scale":100,"value":30.166613855257435},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":-271406000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#723"}],"scale":100,"value":30.166613855257435},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"equity@2013Q2"}],"scale":100,"value":25.918334605724652},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"equity@2013Q3"}],"scale":100,"value":-14.752510173616082},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":29895000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#724"}],"scale":100,"value":-130.3896972737916},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":29895000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#725"}],"scale":100,"value":-130.3896972737916},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":542621500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"#726"}],"scale":100,"value":-10.843654370495823},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":437646500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"#727"}],"scale":100,"value":-10.844368685685822},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":554732500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#728"}],"scale":100,"value":-5.939439279292272},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":557087500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#729"}],"scale":100,"value":-15.166917225749996},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":557087500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#730"}],"scale":100,"value":-15.166917225749996},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":664088500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"#731"}],"scale":100,"value":-26.505352825715246},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":557554000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"#732"}],"scale":100,"value":-33.07661679406838},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":669021500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"#733"}],"scale":100,"value":-26.185855013628114},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":637067000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"#734"}],"scale":100,"value":-29.292366422997894},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":612496500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"#735"}],"scale":100,"value":-25.07475552921527},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":599865500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#736"}],"scale":100,"value":-20.534936581617046},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":145105000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"#737"}],"scale":100,"value":-58.59481065435374},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":122378500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"#738"}],"scale":100,"value":-78.36670657019002},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-9158000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-16.824352874175595},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":140576000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#740"}],"scale":100,"value":-68.93637605281128},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":104690000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#741"}],"scale":100,"value":-129.31607603400516},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":101527000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#742"}],"scale":100,"value":-137.46491081190226},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":78505500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#743"}],"scale":100,"value":-160.79765111998523},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":48622000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#744"}],"scale":100,"value":-507.7248981942331},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":29712000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"#745"}],"scale":100,"value":-843.571620893915},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":17321000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":9.977247199101402},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-2969000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-6.061039093600085},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-13568000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-29.48539638386648},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-31721000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-48.42161502060755},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-68285000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-31.114584235155807},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-17081000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-43.06206827005495},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-12439000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-27.47432357813363},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-14149000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-43.60515285996055},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-16787000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-49.68184912249549},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-60456000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-39.98994562700921},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":7253000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":32.11423511179987},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-2412000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-7.34559629674747},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":5284000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":28.875894857642503},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":2331000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":13.710151746853306},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-58730000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-64.73622715548599},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-5327000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-17.853073262282994},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-26609000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-87.46055745464108},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-20250000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-85.86693804859433},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-15649000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-80.94449904308695},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-17725000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-55.40447611902975},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-18998000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-77.50805760678878},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-904000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-23.695937090432505},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":13389000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":401.71017101710174},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-1921000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-52.14440825190011},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":12642000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":88.61007920375692},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-3662000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-66.42481407582079},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1144000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-39.29920989350738},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-20684000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-76.86647590025642},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-2300000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-36.94779116465864},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":5759000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":146.72611464968153},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":21911000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1633.92990305742},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":54122000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6322.66355140187},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":3969000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":102.16216216216213},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":5097000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":76.1883408071749},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":15155000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":250.8275405494869},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":23949000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":335.27929441411175},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":48170000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":202.7356902356902},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":5761000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":71.89566953700238},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":2321000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":148.40153452685422},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":3974000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":146.31811487481593},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":3117000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":106.56410256410255},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":574000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":8.738011873953422},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":9986000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":72.49891099172355},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":25995000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":330.97784568372805},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":33104000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":280.85178586578434},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":32170000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":151.76675944709154},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":10406000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":33.46841631287791},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":101675000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":141.3527040177951},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":9589000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":28.328754172944535},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":7610000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#795"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":16.95217304136687},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-4382000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-8.211066764105157},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":4504000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":10.85353511012579},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":10066000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":23.17325843731295},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":1932000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":3.6799299060970236},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2010-12-31","value":-127734000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2011-12-31","value":-221259000}},"quality":[{"metric":"revenue","periodKey":"FY2020","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.0318e+8 but the year reports 3.1992e+7 (68.99% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2021","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.5343e+7 but the year reports 1.4267e+7 (59.63% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2012Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.5165e+8 ≠ liabilities + mezzanine + equity -2.5501e+8 (159.47% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2012","rule":"accounting-identity","severity":"warning","message":"Assets 1.5165e+8 ≠ liabilities + mezzanine + equity -2.5501e+8 (159.47% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2013Q2","rule":"accounting-identity","severity":"warning","message":"Assets 2.8345e+8 ≠ liabilities + mezzanine + equity -2.8441e+8 (199.66% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"2025Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -3.256e+8 against net income -1.463e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2013Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.389e+7 against net income -5.963e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"revenue","periodKey":"FY2014","rule":"continuity","severity":"info","message":"Revenue moved 203% year over year — verify against the filing."},{"metric":"dilutedShares","periodKey":"2013Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 24 of 41 period(s), by up to 57.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}