{"schemaVersion":2,"ticker":"PII","company":{"ticker":"PII","name":"Polaris Inc.","exchange":"NYSE","cik":931015,"sic":"3790","sicDescription":"Miscellaneous Transportation Equipment","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:47.948Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1565887000,1991139000,2656949000,3209782000,3777068000,4479648000,4719290000,4516629000,5428477000,6078500000,6782500000,6281400000,7439200000,8589000000,8934400000,7175400000,7152000000],"costOfRevenue":[1172668000,1460926000,1916366000,2284485000,2656189000,3160470000,3380248000,3411006000,4103826000,4577300000,5133700000,4745700000,5688300000,6629500000,6974500000,5708600000,5783300000],"grossProfit":[393219000,530213000,740583000,925297000,1120879000,1319178000,1339042000,1105623000,1324651000,1501200000,1648800000,1535700000,1750900000,1959500000,1959900000,1466800000,1368700000],"operatingExpenses":[245320000,326348000,414751000,480792000,588866000,666155000,692206000,833803000,1041300000,1101200000,1246000000,1095100000,1092700000,1203400000,1339400000,1273800000,1801700000],"operatingIncome":[164970000,220721000,349924000,478425000,577914000,714690000,716139000,350278000,359657000,487400000,483700000,521000000,712000000,804500000,700900000,290600000,-348700000],"pretaxIncome":[151174000,218541000,346626000,479843000,574429000,699317000,685737000,313251000,318791000,429200000,407800000,450400000,628700000,761400000,620400000,140800000,-532700000],"interestExpense":[4111000,2680000,3987000,5932000,6210000,11239000,11456000,16319000,32155000,57000000,77600000,66800000,44200000,71700000,125000000,137000000,131400000],"netIncome":[101017000,147138000,227575000,312310000,377292000,454029000,455361000,212948000,172492000,335300000,324000000,124800000,493900000,447100000,502800000,110800000,-465500000],"dilutedEps":[1.53,2.14,3.2,4.4,5.35,6.65,6.75,3.27,2.69,5.24,5.2,1.99,7.88,7.44,8.71,1.95,-8.18],"cash":[140240000,393927000,325336000,417015000,92248000,137600000,155349000,127325000,138345000,161200000,157100000,631700000,502300000,324500000,367800000,287800000,138000000],"currentAssets":[491500000,808145000,875037000,1017841000,865698000,1096555000,1152922000,1190989000,1253504000,1485703000,1627000000,2207500000,2559000000,2767600000,2691700000,2632400000,2206600000],"totalAssets":[763653000,1061647000,1228024000,1488527000,1685488000,2074935000,2385659000,3099597000,3089593000,4124915000,4430500000,4632700000,5047800000,5217900000,5516300000,5525200000,4893700000],"currentLiabilities":[343074000,584210000,586333000,631029000,748070000,850810000,826783000,959751000,1130311000,1197374000,1528000000,1889400000,2230100000,2328600000,1933800000,2293200000,2243300000],"totalLiabilities":[559112000,690656000,727968000,797997000,1141462000,1200140000,1394537000,2223829000,2146217000,3251063000,3308700000,3475600000,3810300000,4103800000,4085200000,4224700000,4054100000],"totalDebt":[null,200000000,100000000,100000000,287623000,226148000,461476000,1141910000,913012000,1962570000,1693500000,1450700000,1800700000,2057800000,1908400000,2072400000,1539500000],"equity":[204541000,370991000,500056000,690530000,535605000,861267000,981477000,867040000,931659000,867000000,1108200000,1144800000,1226300000,1101500000,1420800000,1294100000,832900000],"temporaryEquity":[null,null,null,null,8421000,13528000,9645000,8728000,11717000,6837000,13600000,12300000,11200000,12600000,10300000,6400000,6700000],"operatingCashFlow":[193201000,297619000,302530000,416110000,492240000,529270000,440231000,589628000,585408000,477100000,655100000,1018600000,293700000,508600000,925800000,268200000,741000000],"capex":[43932000,55718000,84484000,103083000,251401000,205079000,249485000,209137000,184388000,225400000,251400000,204300000,282800000,306600000,412600000,324400000,182900000],"depreciationAndAmortization":[64593000,66519000,66390000,70580000,92100000,127507000,152138000,167512000,191108000,211000000,234500000,235800000,216400000,232800000,258900000,286300000,286500000],"dilutedShares":[66148000,68765000,71057000,71005000,70546000,68229000,67484000,65158000,64180000,63900000,62300000,62600000,62700000,60100000,57700000,56800000,56900000],"sharesOutstanding":[65296000,68468000,68430000,68647000,65623000,66307000,65309000,63109000,63075000,60890000,61400000,61900000,60400000,57000000,56500000,56100000,56500000],"currentRatio":[1.4326355246972957,1.3833125074887456,1.492389137230891,1.6129860909720473,1.1572419693344205,1.2888365204922367,1.394467472117835,1.2409354092884508,1.1089903575210716,1.2408011197837936,1.0647905759162304,1.1683603260294273,1.147482175687189,1.1885252941681697,1.3919226393629125,1.147915576487005,0.9836401729594794],"netDebt":[null,-193927000,-225336000,-317015000,195375000,88548000,306127000,1014585000,774667000,1801370000,1536400000,819000000,1298400000,1733300000,1540600000,1784600000,1401500000],"ebit":[155285000,221221000,350613000,485775000,580639000,710556000,697193000,329570000,350946000,486200000,485400000,517200000,672900000,833100000,745400000,277800000,-401300000],"freeCashFlow":[149269000,241901000,218046000,313027000,240839000,324191000,190746000,380491000,401020000,251700000,403700000,814300000,10900000,202000000,513200000,-56200000,558100000],"totalCosts":[1400917000,1770418000,2307025000,2731357000,3199154000,3764958000,4003151000,4166351000,5068820000,5591100000,6298800000,5760400000,6727200000,7784500000,8233500000,6884800000,7500700000],"capexOutflow":[-43932000,-55718000,-84484000,-103083000,-251401000,-205079000,-249485000,-209137000,-184388000,-225400000,-251400000,-204300000,-282800000,-306600000,-412600000,-324400000,-182900000],"grossMargin":[25.111582125657854,26.628628136960803,27.873436787834464,28.82740946269871,29.675902048890833,29.448251291172877,28.373801991401248,24.47894214911165,24.4018902539331,24.69688245455293,24.309620346479914,24.44837138217595,23.536132917518014,22.814064501106067,21.936559813753583,20.442065947542996,19.137304250559282],"operatingMargin":[10.535242964530646,11.085162813846749,13.170143649727564,14.905217862147646,15.300598241810844,15.95415532648994,15.174719078505452,7.755297147496506,6.6253757729838405,8.018425598420663,7.131588647253963,8.294329289648804,9.570921604473599,9.36663173826988,7.844958810888252,4.049948434930457,-4.875559284116331],"netMargin":[6.451104070727965,7.389639799130046,8.565275434342173,9.7299442765895,9.9890179366641,10.135372243533421,9.64893024162533,4.714755185781254,3.1775394829894275,5.5161635271859835,4.776999631404349,1.9868182252364124,6.639154747822347,5.205495401094423,5.627686246418338,1.5441647852384535,-6.508668903803132],"ebitda":[219878000,287740000,417003000,556355000,672739000,838063000,849331000,497082000,542054000,697200000,719900000,753000000,889300000,1065900000,1004300000,564100000,-114800000],"debtToCapital":[null,35.026821788784765,16.665111256282746,12.649741312790152,34.93843746811333,20.79684389124667,31.98136044625154,56.841135916772444,49.49457111864392,69.35930194340483,60.445443837669984,55.89289154305529,59.48794185662371,65.13468173329535,57.323080619968756,61.559483142729846,64.89209239588602],"fcfMargin":[9.532552476647421,12.148875593316188,8.206630989153348,9.752282242220812,6.376348003266026,7.236974869454029,4.041836801722293,8.42422523523628,7.3873390271341295,4.140824216500782,5.952082565425728,12.963670519310982,0.14652113130444133,2.351845383630225,5.744090257879656,-0.7832315968447752,7.8034116331096195],"returnOnAssets":[13.228128482439013,16.12206212677368,19.878401744180714,22.993126210404295,23.77380069092301,24.147762100167984,20.417056562421955,7.764377815730023,5.57397656236115,9.29515914321531,7.574150406496938,2.753994174243093,10.204018387479985,8.710560409908725,9.368187661865813,2.006973690168908,-8.93568418930981],"revenueGrowth":[-19.626137043732495,27.15725975118255,33.438649938552764,20.807061031280604,17.673661326532454,18.6012007197117,5.349572109237144,-4.294311220543767,20.18868496836912,11.974316184815748,11.581804721559585,-7.3881312200516085,18.43219664406024,15.455963006774919,4.021422750029102,-19.687947707736384,-0.3261142235972958],"returnOnEquity":[59.14898351133596,51.13112737432497,52.25320792104215,52.46324079066946,61.54167363300126,65.00652887308215,49.422057540276896,23.039874667098005,19.179640395641517,37.28333163762559,32.806804374240585,11.078561917443409,41.659989034625276,38.41395308875333,39.86837410300123,8.162363254631847,-43.77056887635167]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26"],"series":{"revenue":[345896000,436197000,471770000,361708000,430907000,580082000,618442000,537198000,607921000,729861000,781969000,673750000,755446000,879939000,900647000,745909000,844800000,1102649000,1083710000,888346000,1013959000,1302343000,1275000000,1033345000,1124327000,1456000000,1105618000,982996000,1130777000,1185067000,1217789000,1153782000,1364920000,1478726000,1431049000,1297473000,1502532000,1651415000,1627120000,1495700000,1779300000,1771600000,1735866000,1405200000,1511800000,1954600000,1409800000,1951100000,1911100000,1777700000,1992600000,1781500000,2062800000,2340600000,2404100000,2179700000,2216600000,2248900000,2289200000,1736400000,1961200000,1722400000,1755400000,1535800000,1852700000,1841600000,1921900000,1658700000],"costOfRevenue":[262632000,331286000,343160000,266794000,317823000,429383000,446926000,385363000,430317000,523025000,577661000,478787000,538697000,620154000,646847000,529261000,592462000,767864000,766602000,629929000,709045000,914069000,907427000,739614000,804913000,1040377000,795344000,735418000,846274000,924297000,905017000,911291000,1014534000,1114764000,1063237000,973992000,1117356000,1250145000,1235807000,1143200000,1342900000,1335100000,1312500000,1112300000,1179100000,1420000000,1034300000,1470600000,1413700000,1357700000,1590900000,1428600000,1588400000,1781400000,1831100000,1710500000,1711600000,1740100000,1812300000,1406100000,1537200000,1367800000,1397500000,1290800000,1493500000,1461300000,1537700000,1323900000],"grossProfit":[83264000,104911000,128610000,94914000,113084000,150699000,171516000,151835000,177604000,206836000,204308000,194963000,216749000,259785000,253800000,216648000,252338000,334785000,317108000,258417000,304914000,388274000,367573000,293731000,319414000,415623000,310274000,247578000,284503000,260770000,312772000,242491000,350386000,363962000,367812000,323481000,385176000,401270000,391273000,352500000,436400000,436500000,423344000,292900000,332700000,534600000,375500000,480500000,497400000,420000000,401700000,352900000,474400000,559200000,573000000,469200000,505000000,508800000,476900000,330300000,424000000,354600000,357900000,245000000,359200000,380300000,384200000,334800000],"operatingExpenses":[60159000,63188000,63926000,67234000,74386000,87139000,97589000,87538000,106209000,102873000,118131000,110599000,114530000,126445000,129218000,124753000,138286000,165163000,160664000,142375000,164104000,182749000,176927000,158087000,173035000,192012000,169072000,189930000,187965000,222576000,233332000,241832000,270347000,265192000,263929000,261630000,284063000,283749000,271758000,289300000,321100000,327900000,307700000,307100000,653500000,313300000,null,312500000,300400000,273100000,254400000,264100000,291500000,317000000,330800000,324900000,329600000,328200000,356700000,313200000,329800000,312600000,318200000,303200000,394900000,379600000,724000000,390000000],"operatingIncome":[27071000,45645000,69463000,31936000,42943000,67696000,78146000,69583000,76921000,110290000,93130000,91547000,110434000,141567000,134877000,101969000,125554000,181293000,169098000,126682000,155435000,222573000,210000000,150286000,164017000,242676000,159160000,77144000,117002000,57389000,98743000,21089000,99182000,116908000,122478000,83276000,122457000,138869000,142798000,81900000,135100000,130300000,136400000,5500000,-295400000,239400000,571500000,184200000,210700000,158200000,159900000,100200000,193100000,254300000,256900000,161100000,196000000,201100000,142700000,39000000,119700000,66100000,65800000,-36100000,-12900000,20400000,-320100000,-39100000],"pretaxIncome":[26653000,45908000,65822000,31057000,39127000,70051000,78306000,72273000,74294000,103540000,96519000,92612000,108758000,144091000,134382000,102552000,124827000,181718000,165332000,125079000,153312000,218450000,202476000,138313000,156616000,239710000,151098000,72140000,109812000,45840000,85459000,-333000,91966000,109181000,117977000,73692000,112848000,123059000,119601000,64400000,114300000,108200000,120900000,-11600000,-314100000,218900000,557200000,175200000,203000000,147600000,104200000,91700000,181400000,241600000,246700000,145200000,172700000,181700000,120800000,7700000,85900000,35000000,12200000,-71100000,-92600000,-12100000,-356900000,-57700000],"interestExpense":[1095000,1059000,906000,699000,729000,721000,531000,511000,985000,1270000,1221000,1512000,1466000,1465000,1489000,1473000,1371000,1520000,1846000,2812000,3039000,2835000,2553000,2910000,2972000,2966000,2608000,2865000,3802000,4051000,5601000,7914000,8032000,8492000,7717000,8048000,9216000,19823000,19913000,20400000,20600000,19800000,16800000,16200000,17900000,17300000,15400000,11500000,10700000,10700000,11200000,11800000,14900000,20100000,24900000,28300000,31400000,32500000,32800000,31900000,34600000,36200000,34300000,34100000,33200000,33100000,31000000,30400000],"netIncome":[17478000,31171000,43910000,19771000,25624000,47221000,54522000,47310000,48729000,67637000,63899000,60078000,69823000,94345000,88064000,75464000,80004000,113144000,108680000,80901000,96905000,140826000,135397000,88563000,100943000,155173000,110682000,46889000,71166000,32312000,62581000,-2911000,62041000,81888000,31474000,55714000,92540000,95529000,91474000,48400000,88200000,88400000,98931000,-5400000,-235400000,166800000,198800000,134100000,158400000,114600000,86800000,69900000,-4600000,186300000,195500000,113400000,134300000,151700000,103400000,3800000,68700000,27700000,10600000,-66800000,-79300000,-15800000,-303600000,-47400000],"dilutedEps":[0.265,0.47,null,0.29,0.37,0.69,0.78,0.67,0.68,0.95,0.9,0.85,0.98,1.33,1.24,1.07,1.13,1.59,1.56,1.19,1.42,2.06,1.98,1.3,1.49,2.3,1.66,0.71,1.09,0.5,0.97,-0.05,0.97,1.28,0.49,0.85,1.43,1.5,1.47,0.78,1.42,1.42,1.58,-0.09,-3.82,2.66,3.0574461538461537,2.11,2.52,1.84,1.392657004830918,1.14,-0.08,3.1,3.338805460750853,1.95,2.32,2.62,1.8048511383537664,0.07,1.21,0.49,0.1878938053097345,-1.17,-1.39,-0.28,-5.34,-0.83],"cash":[30036000,72763000,140240000,124395000,166272000,264511000,393927000,345921000,262174000,335747000,325336000,285889000,289294000,412898000,417015000,380750000,217674000,387804000,92248000,101789000,119040000,169018000,137600000,111005000,118819000,225264000,155349000,145763000,146633000,122696000,127325000,137494000,127378000,132260000,138345000,166357000,181753000,183411000,161200000,151400000,96100000,122200000,157100000,424400000,544400000,820600000,631700000,432400000,278000000,309700000,502300000,367100000,314200000,318900000,324500000,322900000,340400000,295300000,367800000,318800000,322700000,291300000,287800000,291700000,324300000,335500000,138000000,282000000],"currentAssets":[null,null,491500000,null,567839000,728579000,808145000,801472000,797296000,891989000,875037000,864937000,916765000,1090830000,1017841000,1006360000,939937000,1162504000,865698000,890507000,993447000,1080565000,1096555000,1102255000,1173919000,1271566000,1152922000,1076670000,1065553000,1149671000,1190989000,1250477000,1216879000,1248650000,1253504000,1384586000,1414194000,1531553000,1485703000,1638950000,1570804000,1743138000,1627000000,1985200000,1883700000,2379700000,2207500000,2133100000,2133400000,2447700000,2559000000,2655100000,2865800000,2834800000,2767600000,2787300000,2888200000,3043300000,2691700000,2732600000,2800100000,2728200000,2632400000,2593700000,2612900000,2603200000,2206600000,2590000000],"totalAssets":[null,null,763653000,null,821308000,972057000,1061647000,1057083000,1091262000,1198060000,1228024000,1222833000,1276351000,1471428000,1488527000,1500889000,1610402000,1923219000,1685488000,1764449000,1919049000,2008832000,2074935000,2080783000,2181554000,2310071000,2385659000,2379773000,2395644000,2470325000,3099597000,3135999000,3114972000,3133066000,3089593000,3219607000,3239478000,4148031000,4124915000,4408717000,4364212000,4527422000,4430500000,4763900000,4312700000,4783600000,4632700000,4513700000,4525200000,4870300000,5047800000,5128900000,5238900000,5093400000,5217900000,5289900000,5469600000,5733000000,5516300000,5567400000,5708900000,5629700000,5525200000,5450400000,5388000000,5305400000,4893700000,5241500000],"currentLiabilities":[null,null,343074000,null,362153000,455349000,584210000,561261000,533637000,595685000,586333000,560140000,592616000,700906000,631029000,599628000,639169000,816736000,748070000,687014000,725372000,825302000,850810000,750057000,751659000,909620000,826783000,794253000,881869000,986078000,959751000,986385000,1048106000,1195038000,1130311000,1114495000,1115170000,1285840000,1197374000,1248108000,1332378000,1546125000,1528000000,1513000000,1907600000,2239000000,1889400000,1856900000,1822100000,1844800000,2230100000,2250900000,2340200000,2212700000,2328600000,2298400000,2414900000,2438300000,1933800000,1860600000,1975000000,2252700000,2293200000,2311500000,2503900000,2547500000,2243300000,2133900000],"totalLiabilities":[null,null,559112000,null,581510000,674142000,690656000,667907000,639821000,702841000,727968000,673574000,706012000,812347000,797997000,769051000,802939000,991537000,1141462000,1138578000,1212538000,1169790000,1200140000,1203810000,1280065000,1357788000,1394537000,1436716000,1460435000,1532884000,2223829000,2290904000,2250470000,2225771000,2146217000,2234847000,2349200000,3240159000,3251063000,3520494000,3401517000,3502585000,3308700000,3755400000,3545300000,3819600000,3475600000,3434800000,3391000000,3645100000,3810300000,3996900000,4153900000,4062000000,4103800000,4121300000,4204800000,4386600000,4085200000,4175600000,4357000000,4274800000,4224700000,4215300000,4194100000,4145000000,4054100000,4480600000],"totalDebt":[null,null,null,null,null,null,200000000,null,null,null,100000000,null,null,null,100000000,null,null,null,287623000,328723000,364506000,225214000,226148000,326862000,398534000,311774000,461476000,532404000,468125000,436712000,1141910000,1177741000,1067797000,919984000,913012000,1029479000,1112622000,1864327000,1962570000,2101282000,1898068000,1783623000,1693500000,2163500000,1928000000,1864400000,1450700000,1433800000,1331300000,1523300000,1800700000,1947300000,2016800000,2134400000,2057800000,2102900000,2061300000,2209500000,1908400000,2068200000,2143500000,2180000000,2072400000,2055700000,1826800000,1734600000,1539500000,2091000000],"equity":[null,null,204541000,null,239798000,297915000,370991000,389176000,451441000,495219000,500056000,549259000,570339000,659081000,690530000,731838000,807463000,931682000,535605000,615849000,694420000,822702000,861267000,862278000,884746000,937360000,981477000,930867000,924182000,928331000,867040000,835846000,853777000,895964000,931659000,973462000,877510000,898252000,867000000,879500000,952100000,1013200000,1108200000,1001800000,753200000,947800000,1144800000,1061000000,1122300000,1213700000,1226300000,1120600000,1073600000,1019400000,1101500000,1154800000,1249200000,1335200000,1420800000,1380600000,1342800000,1345500000,1294100000,1230600000,1189400000,1153900000,832900000,755100000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8421000,null,12091000,16340000,13528000,14695000,16743000,14923000,9645000,12190000,11027000,9110000,8728000,9249000,10725000,11331000,11717000,11298000,12768000,9620000,6837000,8724000,10607000,11615000,13600000,6700000,14200000,16200000,12300000,17900000,11900000,11500000,11200000,11400000,11400000,12000000,12600000,13800000,15600000,11200000,10300000,11200000,9100000,9400000,6400000,4500000,4500000,6500000,6700000,5800000],"operatingCashFlow":[null,111150000,90748000,3806000,53176000,99931000,140706000,4784000,56988000,136307000,104451000,-662000,null,176115000,161622000,47774000,55740000,277651000,111075000,44747000,86166000,249522000,148835000,4225000,85684000,374093000,-23771000,139008000,209275000,77961000,163384000,47029000,216014000,234052000,88313000,-3189000,168338000,188989000,122962000,-38200000,241100000,233200000,219000000,-71400000,381100000,366000000,342900000,56000000,139600000,-42200000,140300000,-49100000,-7900000,170600000,395000000,124200000,223700000,28100000,549800000,-105400000,146300000,21000000,206300000,83200000,320300000,158800000,178700000,-320200000],"capex":[null,10031000,8718000,8126000,12799000,14115000,20678000,18968000,21633000,21873000,22010000,20957000,20634000,24213000,37279000,40113000,53607000,98630000,59051000,39703000,61904000,44866000,58606000,30784000,57879000,60335000,100487000,54833000,62795000,37732000,53777000,38391000,43412000,44844000,57741000,55558000,49011000,53194000,67637000,70200000,67000000,52100000,62100000,46800000,41300000,43700000,72500000,45400000,63700000,80100000,93600000,55800000,63600000,74200000,113000000,94400000,111800000,105500000,100900000,72100000,67200000,68300000,69000000,35600000,40500000,42100000,64700000,29700000],"depreciationAndAmortization":[null,17992000,17943000,16037000,15525000,18054000,16903000,18782000,16213000,15697000,15698000,16807000,15870000,18812000,19091000,19906000,19373000,25085000,27736000,28069000,28712000,34260000,36466000,37081000,35291000,40530000,39236000,37894000,40215000,43794000,45609000,44538000,46586000,46981000,53003000,52720000,45864000,57326000,55090000,54400000,57500000,61100000,61500000,62400000,64700000,63400000,45300000,59600000,48000000,54600000,54200000,56600000,57100000,56200000,62900000,61800000,58700000,66400000,72000000,62900000,69500000,74400000,79500000,73400000,72900000,72600000,67600000,63200000],"dilutedShares":[65980000,66488000,null,67500000,68496000,68753000,70310000,70663000,71215000,71289000,71060000,70825000,71161000,70883000,71152000,70762000,70755000,71186000,69481000,67958000,68088000,68328000,68541000,68146000,67829000,67368000,66593000,65982000,65297000,65027000,64327000,64133000,63807000,63885000,64894000,65219000,64886000,63546000,61950000,62000000,62200000,62300000,62600000,61900000,61600000,62800000,65000000,63400000,62800000,62300000,62100000,61200000,60500000,60000000,58600000,58100000,57800000,57800000,57100000,57200000,56900000,56500000,56500000,56900000,57000000,56900000,56900000,57400000],"sharesOutstanding":[null,null,65296000,null,66322000,67128000,68468000,68218000,68958000,68679000,68430000,68646000,68383000,68699000,68647000,68553000,68853000,69253000,65623000,65901000,65960000,66395000,66307000,66456000,66144000,65559000,65309000,64620000,64620000,64067000,63109000,62989000,62557000,62540000,63075000,63098000,62214000,61773000,60890000,61051000,61119000,61169000,61400000,61200000,61300000,61700000,61900000,61200000,60600000,60700000,60400000,59500000,59500000,58000000,57000000,56900000,56600000,56500000,56500000,56500000,55700000,55800000,56100000,56200000,56200000,56200000,56500000,56900000],"currentRatio":[null,null,1.4326355246972957,null,1.567953323595276,1.6000452400246843,1.3833125074887456,1.4279844849365981,1.4940793085936694,1.4974172591218513,1.492389137230891,1.5441443210625916,1.5469798317966441,1.5563142561199361,1.6129860909720473,1.6783072171412943,1.4705609940406996,1.4233534459115307,1.1572419693344205,1.2961992040919108,1.3695689935646813,1.3092964757143446,1.2888365204922367,1.469561646648188,1.561770696552559,1.3979090169521338,1.394467472117835,1.3555756163338382,1.208289439814757,1.1659026973525421,1.2409354092884508,1.2677372425574192,1.1610266518844468,1.0448621717468398,1.1089903575210716,1.2423438418297077,1.2681420769927454,1.1910914266160642,1.2408011197837936,1.3131475801773564,1.1789477160385415,1.127423720591802,1.0647905759162304,1.312095175148711,0.98747116795974,1.0628405538186692,1.1683603260294273,1.148742527869029,1.1708468250919268,1.3268104943625325,1.147482175687189,1.179572615398285,1.2245961883599692,1.2811497265783884,1.1885252941681697,1.21271319178559,1.1959915524452358,1.2481236927367427,1.3919226393629125,1.4686660217134258,1.417772151898734,1.211080037288587,1.147915576487005,1.1220852260436947,1.043532089939694,1.021864573110893,0.9836401729594794,1.2137401002858617],"netDebt":[null,null,null,null,null,null,-193927000,null,null,null,-225336000,null,null,null,-317015000,null,null,null,195375000,226934000,245466000,56196000,88548000,215857000,279715000,86510000,306127000,386641000,321492000,314016000,1014585000,1040247000,940419000,787724000,774667000,863122000,930869000,1680916000,1801370000,1949882000,1801968000,1661423000,1536400000,1739100000,1383600000,1043800000,819000000,1001400000,1053300000,1213600000,1298400000,1580200000,1702600000,1815500000,1733300000,1780000000,1720900000,1914200000,1540600000,1749400000,1820800000,1888700000,1784600000,1764000000,1502500000,1399100000,1401500000,1809000000],"ebit":[27748000,46967000,66728000,31756000,39856000,70772000,78837000,72784000,75279000,104810000,97740000,94124000,110224000,145556000,135871000,104025000,126198000,183238000,167178000,127891000,156351000,221285000,205029000,141223000,159588000,242676000,153706000,75005000,113614000,49891000,91060000,7581000,99998000,117673000,125694000,81740000,122064000,142882000,139514000,84800000,134900000,128000000,137700000,4600000,-296200000,236200000,572600000,186700000,213700000,158300000,115400000,103500000,196300000,261700000,271600000,173500000,204100000,214200000,153600000,39600000,120500000,71200000,46500000,-37000000,-59400000,21000000,-325900000,-27300000],"freeCashFlow":[null,101119000,82030000,-4320000,40377000,85816000,120028000,-14184000,35355000,114434000,82441000,-21619000,null,151902000,124343000,7661000,2133000,179021000,52024000,5044000,24262000,204656000,90229000,-26559000,27805000,313758000,-124258000,84175000,146480000,40229000,109607000,8638000,172602000,189208000,30572000,-58747000,119327000,135795000,55325000,-108400000,174100000,181100000,156900000,-118200000,339800000,322300000,270400000,10600000,75900000,-122300000,46700000,-104900000,-71500000,96400000,282000000,29800000,111900000,-77400000,448900000,-177500000,79100000,-47300000,137300000,47600000,279800000,116700000,114000000,-349900000],"totalCosts":[318825000,390552000,402307000,329772000,387964000,512386000,540296000,467615000,531000000,619571000,688839000,582203000,645012000,738372000,765770000,643940000,719246000,921356000,914612000,761664000,858524000,1079770000,1065000000,883059000,960310000,1213324000,946458000,905852000,1013775000,1127678000,1119046000,1132693000,1265738000,1361818000,1308571000,1214197000,1380075000,1512546000,1484322000,1413800000,1644200000,1641300000,1599466000,1399700000,1807200000,1715200000,838300000,1766900000,1700400000,1619500000,1832700000,1681300000,1869700000,2086300000,2147200000,2018600000,2020600000,2047800000,2146500000,1697400000,1841500000,1656300000,1689600000,1571900000,1865600000,1821200000,2242000000,1697800000],"capexOutflow":[null,-10031000,-8718000,-8126000,-12799000,-14115000,-20678000,-18968000,-21633000,-21873000,-22010000,-20957000,-20634000,-24213000,-37279000,-40113000,-53607000,-98630000,-59051000,-39703000,-61904000,-44866000,-58606000,-30784000,-57879000,-60335000,-100487000,-54833000,-62795000,-37732000,-53777000,-38391000,-43412000,-44844000,-57741000,-55558000,-49011000,-53194000,-67637000,-70200000,-67000000,-52100000,-62100000,-46800000,-41300000,-43700000,-72500000,-45400000,-63700000,-80100000,-93600000,-55800000,-63600000,-74200000,-113000000,-94400000,-111800000,-105500000,-100900000,-72100000,-67200000,-68300000,-69000000,-35600000,-40500000,-42100000,-64700000,-29700000],"grossMargin":[24.07197539144714,24.05128875255905,27.261165398393285,26.240503389474384,26.243249703532317,25.97891332604701,27.733562726981674,28.2642526591685,29.214980235918812,28.339094704334112,26.127378451063915,28.936994434137294,28.691527918607022,29.523069212752244,28.179741896658733,29.04482986530528,29.869554924242426,30.361883065236533,29.261333751649428,29.089679021462356,30.07163011522162,29.81349767304005,28.829254901960784,28.42525971480967,28.409350660439536,28.545535714285712,28.06339983610976,25.186063829354342,25.159956383973142,22.004663027491272,25.68359543402018,21.017055214936615,25.670808545555783,24.613214348026613,25.702264562569137,24.931617074112523,25.63512790409788,24.298556086749848,24.04696641919465,23.567560339640302,24.52649918507278,24.638744637615716,24.388057603524697,20.844007970395673,22.006879216827624,27.350864627033665,26.634983685629166,24.62713341192148,26.026895505206426,23.626033638971705,20.15959048479374,19.809149593039574,22.99786697692457,23.891309920533196,23.83428309970467,21.525898059365968,22.782640079400885,22.624394148250257,20.83260527695265,19.022114720110572,21.619416683663065,20.587552252670694,20.38851543807679,15.952597994530537,19.38792033248772,20.6505212858384,19.990634268172123,20.184481823114485],"operatingMargin":[7.826340865462451,10.464308557830522,14.723912075799648,8.82922136087673,9.965723462371232,11.670074230884598,12.635946459005048,12.952952170335704,12.653124336879298,15.111096496456176,11.909679283961385,13.587680890538035,14.618384371616235,16.088274300832218,14.97556756420662,13.670434329120576,14.861979166666666,16.44158748613566,15.603620894888854,14.26043456040777,15.329515295983368,17.090198204313303,16.470588235294116,14.543642249200412,14.5880157640971,16.66730769230769,14.395568813098194,7.847844752165828,10.347044554319728,4.842679780974409,8.10838330778156,1.8278149598451008,7.266506461917182,7.90599475494446,8.558616790899542,6.41832238512863,8.150042727875347,8.409091597206032,8.776119769900191,5.4756969980611085,7.592873601978306,7.35493339354256,7.857749388489664,0.39140335895246225,-19.539621643074483,12.24803028752686,40.5376649170095,9.440828250730357,11.025064099209878,8.899139337346009,8.024691358024691,5.624473758069043,9.361062633313942,10.864735537896266,10.685911567738447,7.390925356700463,8.842371199133808,8.942149495308819,6.233618731434562,2.2460262612301314,6.103406077911483,3.8376683697166745,3.748433405491626,-2.350566480010418,-0.6962811032547094,1.107732406602954,-16.655393100577555,-2.3572677397962263],"netMargin":[5.052963896662581,7.14608307714175,9.307501536765797,5.466011257699581,5.946526744750027,8.140400839881258,8.816024784862607,8.80680866272771,8.015679668904347,9.267107024488224,8.171551557670446,8.9169573283859,9.24261959160549,10.72176594059361,9.777859694197616,10.117051811950253,9.470170454545453,10.261107569135781,10.028513163115594,9.10692455417146,9.557092545162082,10.81328037237502,10.619372549019609,8.570516139333911,8.97808199927601,10.657486263736264,10.01087174774651,4.770009237067089,6.293548595346386,2.7265968928339075,5.138903373244462,-0.2523006945852856,4.545394601881429,5.537739919363019,2.1993656401702526,4.294039259391139,6.158937047596989,5.784675566105431,5.621834898470918,3.2359430367052218,4.957005563985837,4.989839692932942,5.699230240122222,-0.3842869342442357,-15.570842704061382,8.53371533817661,14.101290963257199,6.873045974065911,8.288420281513265,6.446532035776566,4.356117635250427,3.9236598372158293,-0.22299786697692459,7.959497564726993,8.131941267002205,5.2025508097444595,6.0588288369575025,6.745520032015652,4.51686178577669,0.21884358442755125,3.5029573730369163,1.6082210868555504,0.6038509741369489,-4.349524677692409,-4.28023965024019,-0.8579496090356212,-15.79686768302201,-2.8576596129499006],"ebitda":[null,64959000,84671000,47793000,55381000,88826000,95740000,91566000,91492000,120507000,113438000,110931000,126094000,164368000,154962000,123931000,145571000,208323000,194914000,155960000,185063000,255545000,241495000,178304000,194879000,283206000,192942000,112899000,153829000,93685000,136669000,52119000,146584000,164654000,178697000,134460000,167928000,200208000,194604000,139200000,192400000,189100000,199200000,67000000,-231500000,299600000,617900000,246300000,261700000,212900000,169600000,160100000,253400000,317900000,334500000,235300000,262800000,280600000,225600000,102500000,190000000,145600000,126000000,36400000,13500000,93600000,-258300000,35900000],"debtToCapital":[null,null,null,null,null,null,35.026821788784765,null,null,null,16.665111256282746,null,null,null,12.649741312790152,null,null,null,34.93843746811333,34.80126448804326,34.422235359222455,21.49160810599323,20.79684389124667,27.487259700287602,31.055888036905433,24.959211741894784,31.98136044625154,36.384511139768364,33.62225428730876,31.992545289782083,56.841135916772444,58.489700221544936,55.56887218499001,50.66136255002897,49.49457111864392,51.39836869882838,55.90694486596869,67.48502033787993,69.35930194340483,70.49431994691327,66.59495159583575,63.77318121311216,60.445443837669984,68.35055129055698,71.90810085036551,66.29684944171824,55.89289154305529,57.47154080487413,54.259047929572866,55.65582754841066,59.48794185662371,63.47338570357574,65.26016049702304,67.67708795738474,65.13468173329535,64.55167756392547,62.265518803806074,62.332496403080654,57.323080619968756,59.96868475991649,61.48352121159969,61.8352006807545,61.559483142729846,62.55363174390652,60.566275445925335,60.05193006750908,64.89209239588602,73.46895752081795],"fcfMargin":[null,23.181956776410658,17.387710112978784,-1.1943335508199986,9.370235340804395,14.793770535889752,19.408125580086736,-2.640367238895156,5.815722766609477,15.678875840742279,10.542745300644912,-3.208756957328386,null,17.26278753413589,13.805963934815749,1.027068985626933,0.25248579545454547,16.235538235648878,4.800546271604027,0.567796781884536,2.392798919877431,15.714446962129024,7.07678431372549,-2.5701967881007795,2.4730349800369464,21.549313186813187,-11.238782291894669,8.563107072663572,12.953924602286746,3.3946603862903957,9.000491875029255,0.7486682926237365,12.645576297511942,12.79533869019683,2.136334954288777,-4.527801349238096,7.94172769698083,8.222948198968764,3.400179458183785,-7.247442668984422,9.784746810543473,10.222397832467827,9.038716122096982,-8.411614005123825,22.476518057944173,16.48930727514581,19.180025535536956,0.5432832761006612,3.971534718225106,-6.879675985824379,2.343671584863997,-5.8882963794555145,-3.46616249757611,4.118602067845852,11.729961316085022,1.3671606184337295,5.048272128485067,-3.4416826003824093,19.609470557399966,-10.222299009444828,4.033244952070161,-2.7461681374825826,7.8215791272644415,3.099361896080219,15.102283154315325,6.336880973066898,5.931630157656486,-21.094833303189244],"returnOnAssets":[null,null,null,null,14.668796602492609,14.045061143533763,16.12206212677368,16.52443564034234,20.682327967080944,20.109330510751263,19.878401744180714,21.08349605862672,22.08443694134134,21.588034859119052,22.993126210404295,24.06236759845535,23.40879181557965,21.014025906080956,23.77380069092301,23.441922398232588,22.6454482581002,21.734814731548497,24.147762100167984,24.013687600644122,22.71514701618274,22.23138607187983,20.417056562421955,18.548674201153396,16.774891538447758,10.921647495312104,7.764377815730023,5.91569049627142,5.5900465574084635,7.266992433688814,5.57397656236115,7.272854862305814,8.234103659640095,7.560866171677152,9.293967100736461,8.598035426916843,8.511735749353274,7.295849565434796,7.572537392984444,5.889943949474834,-1.2324430626932714,0.5355158649609033,2.753994174243093,5.697594205397947,14.892678124893925,12.552439946550098,10.204018387479985,8.912533963868666,5.462869081635788,6.7926573461665845,8.710560409908725,9.417591277306407,11.757015455012374,10.98980270450011,9.368187661865813,7.243053061074116,5.86125150959431,3.583655293196159,2.006973690168908,0.7297282579099276,-1.9428849498508594,-2.7672357820230267,-8.93568418930981,-8.344634723482262],"revenueGrowth":[null,null,null,null,24.577040497721867,32.9862424546707,31.089725925768906,48.51703584106517,41.07939764264679,25.820315058905475,26.44176818521382,25.419305358545643,24.26713339397717,20.562545470986947,15.176816472264253,10.710055658627082,11.827979762947983,25.309708968462587,20.325721398061614,19.095761011061676,20.023555871212118,18.110386895557884,17.651401205119456,16.322356379158578,10.884858263499808,11.7985046949997,-13.284862745098035,-4.8724288596741605,0.5736765193755877,-18.60803571428571,10.14554755801733,17.37402797162959,20.706381541188044,24.779949150554348,17.512064897942082,12.453912437531534,10.082056091199476,11.678228420951541,13.701207994974318,15.277928712196708,18.420106859620965,7.27769821637807,6.683342347214705,-6.050678612021132,-15.034002135671331,10.329645518175656,-18.784053607824568,38.84856248220893,26.412223839132153,-9.050445103857562,41.33919704922684,-8.692532417610577,7.937836847888646,31.6645103223266,20.651410217805875,22.351950603424076,7.455885204576296,-3.9177988549944476,-4.77933530219209,-20.337661146029273,-11.522151042136608,-23.411445595624524,-23.31818976061506,-11.552637641096519,-5.532327146644911,6.920575940548068,9.48501765979264,8.002344055215517],"returnOnEquity":[null,null,null,null,50.240619187816414,45.827165466659956,51.13112737432497,44.883805784529365,57.22535910155532,55.02172394576452,52.25320792104215,51.22208783772984,51.172855213451044,49.92549597158451,52.46324079066946,51.15865543358543,49.04579903353312,44.843386475546644,61.54167363300126,56.797906338786376,53.21719468160968,48.71362255925727,65.00652887308215,62.469733656174334,58.98417265822592,54.552169184949165,49.422057540276896,46.14094231085606,42.44613384280635,27.98416243633056,23.039874667098005,18.469100527363526,17.325821349086226,22.320841749826645,19.179640395641517,25.54755740868885,30.22214110081113,30.682704869424864,37.278550297749604,35.39662443158576,35.37398680593132,33.11346557486141,32.7998177399757,28.7174825918248,-6.270920072714478,2.5426823049464558,11.078561917443409,25.625363583478766,70.17861903492401,56.06291926902613,41.659989034625276,39.39310597726439,24.29072362129423,30.307644082217543,38.41395308875333,43.12208842401336,54.20182538315825,50.530875732608514,39.86837410300123,31.016802082511635,25.27777777777778,15.19006229716119,8.162363254631847,3.079044117647059,-8.51433536055604,-12.106905657357766,-43.77056887635167,-44.93125849826258]}},"filings":[{"accn":"0001628280-19-001394","filed":"2019-02-14","form":"10-K"},{"accn":"0001628280-20-001541","filed":"2020-02-14","form":"10-K"},{"accn":"0001628280-21-002278","filed":"2021-02-16","form":"10-K"},{"accn":"0001628280-20-005677","filed":"2020-04-28","form":"10-Q"},{"accn":"0001628280-20-010716","filed":"2020-07-28","form":"10-Q"},{"accn":"0001628280-20-014861","filed":"2020-10-27","form":"10-Q"},{"accn":"0001628280-22-002730","filed":"2022-02-15","form":"10-K"},{"accn":"0001628280-21-007668","filed":"2021-04-27","form":"10-Q"},{"accn":"0001628280-21-014498","filed":"2021-07-27","form":"10-Q"},{"accn":"0001628280-21-020507","filed":"2021-10-26","form":"10-Q"},{"accn":"0001628280-23-004043","filed":"2023-02-17","form":"10-K"},{"accn":"0001628280-22-010440","filed":"2022-04-26","form":"10-Q"},{"accn":"0001628280-22-019445","filed":"2022-07-26","form":"10-Q"},{"accn":"0001628280-22-026955","filed":"2022-10-25","form":"10-Q"},{"accn":"0001628280-24-005284","filed":"2024-02-16","form":"10-K"},{"accn":"0001628280-23-012870","filed":"2023-04-25","form":"10-Q"},{"accn":"0001628280-23-025571","filed":"2023-07-25","form":"10-Q"},{"accn":"0001628280-23-034992","filed":"2023-10-24","form":"10-Q"},{"accn":"0001628280-25-006009","filed":"2025-02-18","form":"10-K"},{"accn":"0001628280-24-017335","filed":"2024-04-23","form":"10-Q"},{"accn":"0001628280-24-032580","filed":"2024-07-23","form":"10-Q"},{"accn":"0001628280-24-043270","filed":"2024-10-22","form":"10-Q"},{"accn":"0001628280-26-008033","filed":"2026-02-13","form":"10-K"},{"accn":"0001628280-25-020876","filed":"2025-04-30","form":"10-Q"},{"accn":"0001628280-25-036459","filed":"2025-07-29","form":"10-Q"},{"accn":"0001628280-25-046737","filed":"2025-10-28","form":"10-Q"},{"accn":"0001628280-26-027854","filed":"2026-04-28","form":"10-Q"},{"accn":"0000950123-10-073490","filed":"2010-08-05","form":"10-Q"},{"accn":"0000950123-10-101657","filed":"2010-11-05","form":"10-Q"},{"accn":"0001193125-12-081910","filed":"2012-02-27","form":"10-K"},{"accn":"0001193125-13-083760","filed":"2013-02-28","form":"10-K"},{"accn":"0001445305-14-000518","filed":"2014-02-21","form":"10-K"},{"accn":"0001628280-15-000875","filed":"2015-02-20","form":"10-K"},{"accn":"0001628280-16-011420","filed":"2016-02-19","form":"10-K"},{"accn":"0001628280-17-001442","filed":"2017-02-16","form":"10-K"},{"accn":"0001628280-18-001709","filed":"2018-02-15","form":"10-K"},{"accn":"0001628280-18-012862","filed":"2018-10-24","form":"10-Q"},{"accn":"0001628280-19-004641","filed":"2019-04-24","form":"10-Q"},{"accn":"0001628280-19-008890","filed":"2019-07-23","form":"10-Q"},{"accn":"0001628280-19-012462","filed":"2019-10-22","form":"10-Q"},{"accn":"0000950123-11-046430","filed":"2011-05-06","form":"10-Q"},{"accn":"0001193125-11-212360","filed":"2011-08-05","form":"10-Q"},{"accn":"0001193125-11-299572","filed":"2011-11-07","form":"10-Q"},{"accn":"0001193125-12-211396","filed":"2012-05-04","form":"10-Q"},{"accn":"0001193125-12-325013","filed":"2012-07-31","form":"10-Q"},{"accn":"0001193125-12-443489","filed":"2012-10-31","form":"10-Q"},{"accn":"0001445305-13-001021","filed":"2013-05-01","form":"10-Q"},{"accn":"0001445305-13-001667","filed":"2013-07-23","form":"10-Q"},{"accn":"0001445305-13-002556","filed":"2013-10-29","form":"10-Q"},{"accn":"0001445305-14-001566","filed":"2014-04-30","form":"10-Q"},{"accn":"0001445305-14-002880","filed":"2014-07-25","form":"10-Q"},{"accn":"0001445305-14-004564","filed":"2014-10-29","form":"10-Q"},{"accn":"0001628280-15-003254","filed":"2015-04-30","form":"10-Q"},{"accn":"0001628280-15-005430","filed":"2015-07-24","form":"10-Q"},{"accn":"0001628280-15-007904","filed":"2015-10-27","form":"10-Q"},{"accn":"0001628280-16-015002","filed":"2016-04-29","form":"10-Q"},{"accn":"0001628280-16-017710","filed":"2016-07-22","form":"10-Q"},{"accn":"0001628280-16-020389","filed":"2016-10-27","form":"10-Q"},{"accn":"0001628280-17-004437","filed":"2017-04-27","form":"10-Q"},{"accn":"0001628280-17-007208","filed":"2017-07-24","form":"10-Q"},{"accn":"0001628280-17-010228","filed":"2017-10-26","form":"10-Q"},{"accn":"0001628280-18-005117","filed":"2018-04-26","form":"10-Q"},{"accn":"0001628280-18-009609","filed":"2018-07-25","form":"10-Q"},{"accn":"0000950123-11-020529","filed":"2011-03-01","form":"10-K"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4516629000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1153782000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1364920000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1478726000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1431049000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5428477000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1297473000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1502532000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1651415000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1627120000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6078500000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1495700000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1779300000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1771600000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1735866000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6782500000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1405200000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1511800000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1954600000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6281400000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4871600000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":1409800000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6281400000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1951100000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1911100000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1777700000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7439200000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5446600000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1992600000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7439200000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1781500000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2062800000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2340600000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8589000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6184900000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2404100000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8589000000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2179700000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2216600000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2248900000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8934400000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6645200000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":2289200000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8934400000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1736400000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1961200000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1722400000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7175400000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5420000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1755400000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7175400000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1535800000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1852700000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1841600000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7152000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5230100000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1921900000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7152000000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1658700000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":345896000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":436197000},"#12":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1565887000},"#13":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1094117000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":471770000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1565887000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":361708000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":430907000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":580082000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":618442000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1991139000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":537198000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":607921000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":729861000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":781969000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2656949000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":673750000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":755446000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":879939000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":900647000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3209782000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":745909000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":844800000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1102649000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1083710000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3777068000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":888346000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1013959000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1302343000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":33,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1275000000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4479648000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1033345000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1124327000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1456000000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":34,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1105618000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4719290000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":982996000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1130777000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1185067000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1217789000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1143200000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1342900000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1335100000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5133700000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3821200000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":1312500000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5133700000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3411006000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1114764000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4103826000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3040589000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":1063237000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4103826000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":973992000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1117356000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1250145000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4577300000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3341493000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":1235807000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4577300000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1112300000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1179100000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1420000000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4745700000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3711400000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1034300000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4745700000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1470600000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1413700000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1357700000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5688300000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4097400000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1590900000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5688300000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1428600000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1588400000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1781400000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6629500000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4798400000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1831100000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6629500000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1710500000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1711600000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1740100000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6974500000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5162200000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1812300000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6974500000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1406100000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1537200000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1367800000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5708600000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4311100000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":1397500000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5708600000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1290800000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1493500000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1461300000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5783300000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4245600000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1537700000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5783300000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1323900000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":262632000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":331286000},"#32":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1172668000},"#33":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":829508000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":343160000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1172668000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":266794000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":317823000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":429383000},"#34":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1460926000},"#35":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1014000000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":446926000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1460926000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":385363000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":430317000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":523025000},"#36":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1916366000},"#37":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1338705000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":577661000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1916366000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":478787000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":538697000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":620154000},"#38":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2284485000},"#39":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1637638000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":646847000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2284485000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":529261000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":592462000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":767864000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2656189000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1889587000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":766602000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2656189000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":629929000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":709045000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":914069000},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3160470000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2253043000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":907427000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3160470000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":739614000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":804913000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1040377000},"#44":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3380248000},"#45":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2584904000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":795344000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3380248000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":735418000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":846274000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":924297000},"#46":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3411006000},"#47":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2505989000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":905017000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":911291000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1014534000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":83264000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":104911000},"#48":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":393219000},"#49":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":264609000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":128610000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":393219000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":94914000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":113084000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":150699000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":171516000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":530213000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":151835000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":177604000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":206836000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":204308000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":740583000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":194963000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":216749000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":259785000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":253800000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":925297000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":216648000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":252338000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":334785000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":317108000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1120879000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":258417000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":304914000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":388274000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":367573000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1319178000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":293731000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":319414000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":415623000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":310274000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1339042000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":247578000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":284503000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":260770000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":312772000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1105623000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":242491000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":350386000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":363962000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":367812000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1324651000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":323481000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":385176000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":401270000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":391273000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1501200000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":352500000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":436400000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":436500000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":423344000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1648800000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":292900000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":332700000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":534600000},"#50":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1535700000},"#51":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1160200000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":375500000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1535700000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":480500000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":497400000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":420000000},"#52":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1750900000},"#53":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1349200000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":401700000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1750900000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":352900000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":474400000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":559200000},"#54":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1959500000},"#55":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1386500000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":573000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1959500000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":469200000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":505000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":508800000},"#56":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1959900000},"#57":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1483000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":476900000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1959900000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":330300000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":424000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":354600000},"#58":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1466800000},"#59":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1108900000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":357900000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1466800000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":245000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":359200000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":380300000},"#60":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1368700000},"#61":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":984500000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":384200000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1368700000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":334800000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":60159000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":63188000},"#62":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":245320000},"#63":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":181394000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":63926000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":245320000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":67234000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":74386000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":87139000},"#64":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":326348000},"#65":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":228759000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":97589000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":326348000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":87538000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":106209000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":102873000},"#66":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":414751000},"#67":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":296620000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":118131000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":414751000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":110599000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":114530000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":126445000},"#68":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":480792000},"#69":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":351574000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":129218000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":480792000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":124753000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":138286000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":165163000},"#70":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":588866000},"#71":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":428202000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":160664000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":588866000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":142375000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":164104000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":182749000},"#72":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":666155000},"#73":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":489228000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":176927000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":666155000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":158087000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":173035000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":192012000},"#74":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":692206000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":523134000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":169072000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":692206000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":189930000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":187965000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":222576000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":833803000},"#77":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":600471000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":233332000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":833803000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":241832000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":270347000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":265192000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1041300000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":777371000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":263929000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1041300000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":261630000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":284063000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":283749000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1101200000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":829442000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":271758000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1101200000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":289300000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":321100000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":327900000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1246000000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":938300000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":307700000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1246000000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":307100000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":653500000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":313300000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1095100000},"#85":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1273900000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":-178800000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1095100000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":312500000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":300400000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":273100000},"#86":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1092700000},"#87":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":838300000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":254400000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1092700000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":264100000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":291500000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":317000000},"#88":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1203400000},"#89":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":872600000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":330800000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1203400000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":324900000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":329600000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":328200000},"#90":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1339400000},"#91":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":982700000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":356700000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1339400000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":313200000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":329800000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":312600000},"#92":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1273800000},"#93":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":955600000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":318200000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1273800000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":303200000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":394900000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":379600000},"#94":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1801700000},"#95":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1077700000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":724000000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1801700000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":390000000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":27071000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":45645000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":164970000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":95507000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":69463000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":164970000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":31936000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":42943000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":67696000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":220721000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":142575000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":78146000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":220721000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":69583000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":76921000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":110290000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":349924000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":256794000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":93130000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":349924000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":91547000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":110434000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":141567000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":478425000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":343548000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":134877000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":478425000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":101969000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":125554000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":181293000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":577914000},"#105":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":408816000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":169098000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":577914000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":126682000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":155435000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":222573000},"#106":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":714690000},"#107":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":504690000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":210000000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":714690000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":150286000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":164017000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":242676000},"#108":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":716139000},"#109":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":556979000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":159160000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":716139000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":77144000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":117002000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":57389000},"#110":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":350278000},"#111":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":251535000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":98743000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":350278000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21089000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":99182000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":116908000},"#112":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":359657000},"#113":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":237179000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":122478000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":359657000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":83276000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":122457000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":138869000},"#114":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":487400000},"#115":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":344602000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":142798000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":487400000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":81900000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":135100000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":130300000},"#116":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":483700000},"#117":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":347300000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":136400000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":483700000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5500000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-295400000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":239400000},"#118":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":521000000},"#119":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-50500000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":571500000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":521000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":184200000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":210700000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":158200000},"#120":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":712000000},"#121":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":552100000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":159900000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":712000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":100200000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":193100000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":254300000},"#122":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":804500000},"#123":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":547600000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":256900000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":804500000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161100000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":196000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":201100000},"#124":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":700900000},"#125":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":558200000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":142700000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":700900000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":39000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":119700000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":66100000},"#126":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":290600000},"#127":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":224800000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":65800000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":290600000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-36100000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-12900000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":20400000},"#128":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-348700000},"#129":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-28600000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":-320100000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-348700000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-39100000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":218541000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":103540000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":346626000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":250107000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":96519000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":346626000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":92612000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":108758000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":144091000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":479843000},"#133":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":345461000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":134382000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":479843000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":102552000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":124827000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":181718000},"#134":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":574429000},"#135":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":409097000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":165332000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":574429000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":125079000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":153312000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":218450000},"#136":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":699317000},"#137":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":496841000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":202476000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":699317000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":138313000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":156616000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":239710000},"#138":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":685737000},"#139":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":534639000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":151098000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":685737000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":72140000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":109812000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":45840000},"#140":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":313251000},"#141":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":227792000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":85459000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":313251000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-333000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":91966000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":109181000},"#142":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":318791000},"#143":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":200814000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":117977000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":318791000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":73692000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":112848000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":123059000},"#144":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":429200000},"#145":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":309599000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":119601000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":429200000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":64400000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":114300000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":108200000},"#146":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":407800000},"#147":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":286900000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":120900000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":407800000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-11600000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-314100000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":218900000},"#148":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":450400000},"#149":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-106800000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":557200000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":450400000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":175200000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":203000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":147600000},"#150":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":628700000},"#151":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":524500000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":104200000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":628700000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":91700000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":181400000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":241600000},"#152":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":761400000},"#153":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":514700000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":246700000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":761400000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":145200000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":172700000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":181700000},"#154":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":620400000},"#155":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":499600000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":120800000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":620400000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7700000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":85900000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":35000000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":140800000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":128600000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":12200000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":140800000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-71100000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-92600000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-12100000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-532700000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-175800000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":-356900000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-532700000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-57700000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":26653000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":45908000},"#160":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":151174000},"#161":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":85352000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":65822000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":151174000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":31057000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":39127000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":70051000},"#162":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":218541000},"#163":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":140235000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":78306000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":72273000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":74294000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":32500000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36200000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":511000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":985000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1270000},"#164":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3987000},"#165":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2766000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":1221000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3987000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":1095000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1059000},"#166":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4111000},"#167":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":3205000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":906000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4111000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":699000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":729000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":721000},"#168":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2680000},"#169":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":2149000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":531000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2680000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1512000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1466000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1465000},"#170":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5932000},"#171":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":4443000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":1489000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5932000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1473000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1371000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1520000},"#172":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6210000},"#173":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4364000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":1846000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6210000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2812000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3039000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2835000},"#174":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11239000},"#175":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":8686000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":2553000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11239000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2910000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2972000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2966000},"#176":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11456000},"#177":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8848000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":2608000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11456000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2865000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3802000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4051000},"#178":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16319000},"#179":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":10718000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":5601000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":16319000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7914000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":8032000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8492000},"#180":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":32155000},"#181":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":24438000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":7717000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":32155000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8048000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9216000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":19823000},"#182":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":57000000},"#183":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":37087000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":19913000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":57000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":20400000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":20600000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":19800000},"#184":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77600000},"#185":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":60800000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":16800000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":77600000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16200000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17900000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17300000},"#186":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":66800000},"#187":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":51400000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":15400000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":66800000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11500000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":10700000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":10700000},"#188":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":44200000},"#189":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":33000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":44200000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11800000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":14900000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":20100000},"#190":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":71700000},"#191":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":46800000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":24900000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":71700000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":28300000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":31400000},"#192":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":125000000},"#193":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":92200000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":32800000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":125000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":31900000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":34600000},"#194":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":137000000},"#195":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":102700000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":34300000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":137000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":34100000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":33200000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":33100000},"#196":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":131400000},"#197":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":100400000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":131400000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30400000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":17478000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":31171000},"#198":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":101017000},"#199":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":57107000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":43910000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":101017000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":19771000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":25624000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":47221000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":54522000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":147138000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":47310000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":48729000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":67637000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":63899000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":227575000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":60078000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":69823000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":94345000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":88064000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":312310000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":75464000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":80004000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":113144000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":108680000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":377292000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":80901000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":96905000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":140826000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":135397000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":454029000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":88563000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":100943000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":155173000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":110682000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":455361000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":46889000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":71166000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":32312000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":62581000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":212948000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2911000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":62041000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":81888000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":31474000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":172492000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":55714000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":92540000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":95529000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":91474000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":335300000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48400000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":88200000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":88400000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":98931000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":324000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-5400000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-235400000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":166800000},"#200":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":124800000},"#201":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-74000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":198800000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":124800000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":134100000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":158400000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":114600000},"#202":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":493900000},"#203":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":407100000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":86800000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":493900000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":69900000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-4600000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":186300000},"#204":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":447100000},"#205":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":251600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":195500000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":447100000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":113400000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":134300000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":151700000},"#206":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":502800000},"#207":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":399400000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":103400000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":502800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3800000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":68700000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":27700000},"#208":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":110800000},"#209":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":100200000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":10600000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":110800000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-66800000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-79300000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-15800000},"#210":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-465500000},"#211":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-161900000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":-303600000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-465500000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-47400000},"#212":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.53},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#212"}],"scale":0.5,"rule":"split-restated","value":0.265},"#213":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.94},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#213"}],"scale":0.5,"rule":"split-restated","value":0.47},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.53},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.29},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.37},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.69},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.78},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.14},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.67},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.68},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.95},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.9},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":3.2},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.85},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.98},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.33},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":1.24},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":4.4},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":1.07},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.13},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.59},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":1.56},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":5.35},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":1.19},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.42},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":2.06},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":1.98},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":6.65},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":1.3},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1.49},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":2.3},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":1.66},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":6.75},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.71},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":1.09},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.5},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.97},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":3.27},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.05},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.97},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.28},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.49},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.69},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.85},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.43},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.5},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.47},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":5.24},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.78},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.42},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.42},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.58},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.2},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.09},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-3.82},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":2.66},"#214":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.99},"#215":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":62600000},"#216":{"kind":"computed","op":"product","terms":[{"ref":"#214"},{"ref":"#215"}],"value":124574000},"#217":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-1.2},"#218":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":61800000},"#219":{"kind":"computed","op":"product","terms":[{"ref":"#217"},{"ref":"#218"}],"value":-74160000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#219","weight":-1}],"value":198734000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#215","weight":4},{"ref":"#218","weight":-3}],"rule":"unaverage-quarter","value":65000000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"per-share-quarter","value":3.0574461538461537},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.99},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":2.11},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":2.52},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.84},"#222":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.88},"#223":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":62700000},"#224":{"kind":"computed","op":"product","terms":[{"ref":"#222"},{"ref":"#223"}],"value":494076000},"#225":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":6.48},"#226":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":62900000},"#227":{"kind":"computed","op":"product","terms":[{"ref":"#225"},{"ref":"#226"}],"value":407592000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#227","weight":-1}],"value":86484000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#223","weight":4},{"ref":"#226","weight":-3}],"rule":"unaverage-quarter","value":62100000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"per-share-quarter","value":1.392657004830918},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.88},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.14},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.08},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":3.1},"#230":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.44},"#231":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":60100000},"#232":{"kind":"computed","op":"product","terms":[{"ref":"#230"},{"ref":"#231"}],"value":447144000},"#233":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":4.15},"#234":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":60600000},"#235":{"kind":"computed","op":"product","terms":[{"ref":"#233"},{"ref":"#234"}],"value":251490000.00000003},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#235","weight":-1}],"value":195653999.99999997},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#231","weight":4},{"ref":"#234","weight":-3}],"rule":"unaverage-quarter","value":58600000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"per-share-quarter","value":3.338805460750853},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.44},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.95},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":2.32},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.62},"#238":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":8.71},"#239":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57700000},"#240":{"kind":"computed","op":"product","terms":[{"ref":"#238"},{"ref":"#239"}],"value":502567000.00000006},"#241":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":6.9},"#242":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":57900000},"#243":{"kind":"computed","op":"product","terms":[{"ref":"#241"},{"ref":"#242"}],"value":399510000},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#243","weight":-1}],"value":103057000.00000006},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#239","weight":4},{"ref":"#242","weight":-3}],"rule":"unaverage-quarter","value":57100000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"per-share-quarter","value":1.8048511383537664},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":8.71},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.07},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.21},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.49},"#246":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.95},"#247":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":56800000},"#248":{"kind":"computed","op":"product","terms":[{"ref":"#246"},{"ref":"#247"}],"value":110760000},"#249":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.76},"#250":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":56900000},"#251":{"kind":"computed","op":"product","terms":[{"ref":"#249"},{"ref":"#250"}],"value":100144000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#251","weight":-1}],"value":10616000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":56500000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"per-share-quarter","value":0.1878938053097345},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.95},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-1.17},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-1.39},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.28},"#254":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-8.18},"#255":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":56900000},"#256":{"kind":"computed","op":"product","terms":[{"ref":"#254"},{"ref":"#255"}],"value":-465442000},"#257":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-2.84},"#258":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":56900000},"#259":{"kind":"computed","op":"product","terms":[{"ref":"#257"},{"ref":"#258"}],"value":-161596000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#259","weight":-1}],"value":-303846000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#255","weight":4},{"ref":"#258","weight":-3}],"rule":"unaverage-quarter","value":56900000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"per-share-quarter","value":-5.34},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-8.18},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.83},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2009-06-30","value":30036000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2009-09-30","value":72763000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":140240000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":140240000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-03-31","value":124395000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2010-06-30","value":166272000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-09-30","value":264511000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-12-31","value":393927000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-12-31","value":393927000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-03-31","value":345921000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-06-30","value":262174000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-09-30","value":335747000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2011-12-31","value":325336000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2011-12-31","value":325336000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-03-31","value":285889000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-06-30","value":289294000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-09-30","value":412898000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-12-31","value":417015000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-12-31","value":417015000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-03-31","value":380750000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-06-30","value":217674000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-09-30","value":387804000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2013-12-31","value":92248000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2013-12-31","value":92248000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-03-31","value":101789000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-06-30","value":119040000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-09-30","value":169018000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":137600000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":137600000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-03-31","value":111005000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-06-30","value":118819000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-09-30","value":225264000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2015-12-31","value":155349000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2015-12-31","value":155349000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-03-31","value":145763000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-06-30","value":146633000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-09-30","value":122696000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":127325000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":127325000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-03-31","value":137494000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-06-30","value":127378000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2017-09-30","value":132260000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":138345000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":138345000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2018-03-31","value":166357000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-06-30","value":181753000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-09-30","value":183411000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":161200000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-12-31","value":161200000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-03-31","value":151400000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-06-30","value":96100000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-09-30","value":122200000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":157100000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":157100000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-03-31","value":424400000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-06-30","value":544400000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-09-30","value":820600000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-12-31","value":631700000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-12-31","value":631700000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-03-31","value":432400000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-06-30","value":278000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-09-30","value":309700000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-12-31","value":502300000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-12-31","value":502300000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-03-31","value":367100000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-06-30","value":314200000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-09-30","value":318900000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-12-31","value":324500000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-12-31","value":324500000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-03-31","value":322900000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-06-30","value":340400000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-09-30","value":295300000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-12-31","value":367800000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-12-31","value":367800000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-03-31","value":318800000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-06-30","value":322700000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-09-30","value":291300000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":287800000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":287800000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-03-31","value":291700000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":324300000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-09-30","value":335500000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":138000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":138000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-03-31","value":282000000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":491500000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":491500000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2010-06-30","value":567839000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2010-09-30","value":728579000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":808145000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":808145000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-03-31","value":801472000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-06-30","value":797296000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2011-09-30","value":891989000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":875037000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":875037000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":864937000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":916765000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":1090830000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":1017841000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":1017841000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":1006360000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":939937000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":1162504000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":865698000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":865698000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":890507000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":993447000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":1080565000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-12-31","value":1096555000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-12-31","value":1096555000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":1102255000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":1173919000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":1271566000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2015-12-31","value":1152922000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2015-12-31","value":1152922000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":1076670000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":1065553000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":1149671000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1190989000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1190989000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":1250477000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":1216879000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":1248650000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1253504000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1253504000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":1384586000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":1414194000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":1531553000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1485703000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1485703000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2019-03-31","value":1638950000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-06-30","value":1570804000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-09-30","value":1743138000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1627000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1627000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":1985200000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1883700000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":2379700000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2207500000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2207500000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":2133100000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":2133400000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":2447700000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2559000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2559000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":2655100000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":2865800000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":2834800000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2767600000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2767600000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":2787300000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":2888200000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":3043300000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2691700000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2691700000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":2732600000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":2800100000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":2728200000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2632400000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2632400000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":2593700000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":2612900000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":2603200000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":2206600000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":2206600000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":2590000000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":1061647000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":1061647000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2009-12-31","value":763653000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2009-12-31","value":763653000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2010-06-30","value":821308000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2010-09-30","value":972057000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-03-31","value":1057083000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-06-30","value":1091262000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2011-09-30","value":1198060000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":1228024000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":1228024000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-03-31","value":1222833000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-06-30","value":1276351000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2012-09-30","value":1471428000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":1488527000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":1488527000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-03-31","value":1500889000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-06-30","value":1610402000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-09-30","value":1923219000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":1685488000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":1685488000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":1764449000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-06-30","value":1919049000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-09-30","value":2008832000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-12-31","value":2074935000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-12-31","value":2074935000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-03-31","value":2080783000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-06-30","value":2181554000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-09-30","value":2310071000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2015-12-31","value":2385659000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2015-12-31","value":2385659000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-03-31","value":2379773000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-06-30","value":2395644000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-09-30","value":2470325000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":3099597000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":3099597000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-03-31","value":3135999000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-06-30","value":3114972000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-09-30","value":3133066000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3089593000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":3089593000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2018-03-31","value":3219607000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2018-06-30","value":3239478000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-09-30","value":4148031000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":4124915000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":4124915000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2019-03-31","value":4408717000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-06-30","value":4364212000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2019-09-30","value":4527422000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":4430500000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":4430500000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":4763900000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":4312700000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":4783600000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":4632700000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":4632700000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":4513700000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":4525200000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":4870300000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":5047800000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":5047800000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":5128900000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":5238900000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":5093400000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":5217900000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":5217900000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":5289900000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":5469600000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":5733000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":5516300000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":5516300000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":5567400000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":5708900000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":5629700000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":5525200000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":5525200000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":5450400000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":5388000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":5305400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":4893700000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":4893700000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":5241500000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":343074000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":343074000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2010-06-30","value":362153000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2010-09-30","value":455349000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":584210000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":584210000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-03-31","value":561261000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-06-30","value":533637000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2011-09-30","value":595685000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":586333000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":586333000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":560140000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":592616000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":700906000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":631029000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":631029000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":599628000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":639169000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":816736000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":748070000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":748070000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":687014000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":725372000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":825302000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-12-31","value":850810000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-12-31","value":850810000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":750057000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":751659000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":909620000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2015-12-31","value":826783000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2015-12-31","value":826783000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":794253000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":881869000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":986078000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":959751000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":959751000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":986385000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":1048106000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":1195038000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1130311000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1130311000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":1114495000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":1115170000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":1285840000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1197374000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1197374000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2019-03-31","value":1248108000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-06-30","value":1332378000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-09-30","value":1546125000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1528000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1528000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":1513000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1907600000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":2239000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1889400000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1889400000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":1856900000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":1822100000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":1844800000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2230100000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2230100000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":2250900000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":2340200000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":2212700000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2328600000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2328600000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":2298400000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":2414900000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":2438300000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1933800000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1933800000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":1860600000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":1975000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":2252700000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2293200000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2293200000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":2311500000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":2503900000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":2547500000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":2243300000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":2243300000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":2133900000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":559112000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":559112000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2010-06-30","value":581510000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2010-09-30","value":674142000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2010-12-31","value":690656000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2010-12-31","value":690656000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2011-03-31","value":667907000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-06-30","value":639821000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2011-09-30","value":702841000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":727968000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":727968000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2012-03-31","value":673574000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2012-06-30","value":706012000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-09-30","value":812347000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-12-31","value":797997000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-12-31","value":797997000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-03-31","value":769051000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-06-30","value":802939000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-09-30","value":991537000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2013-12-31","value":1141462000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2013-12-31","value":1141462000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-03-31","value":1138578000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-06-30","value":1212538000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-09-30","value":1169790000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2014-12-31","value":1200140000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2014-12-31","value":1200140000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-03-31","value":1203810000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-06-30","value":1280065000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-09-30","value":1357788000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2015-12-31","value":1394537000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2015-12-31","value":1394537000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-03-31","value":1436716000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2016-06-30","value":1460435000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-09-30","value":1532884000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2016-12-31","value":2223829000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2016-12-31","value":2223829000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-03-31","value":2290904000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-06-30","value":2250470000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2017-09-30","value":2225771000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2146217000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2146217000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2018-03-31","value":2234847000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2018-06-30","value":2349200000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2018-09-30","value":3240159000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":3251063000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":3251063000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2019-03-31","value":3520494000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2019-06-30","value":3401517000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2019-09-30","value":3502585000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":3308700000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":3308700000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-03-31","value":3755400000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2020-06-30","value":3545300000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-09-30","value":3819600000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":3475600000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":3475600000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-03-31","value":3434800000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-06-30","value":3391000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-09-30","value":3645100000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":3810300000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":3810300000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-31","value":3996900000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-06-30","value":4153900000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-09-30","value":4062000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":4103800000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":4103800000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-03-31","value":4121300000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-06-30","value":4204800000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-09-30","value":4386600000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":4085200000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":4085200000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-03-31","value":4175600000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-06-30","value":4357000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-09-30","value":4274800000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":4224700000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":4224700000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-03-31","value":4215300000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-06-30","value":4194100000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-09-30","value":4145000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-12-31","value":4054100000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-12-31","value":4054100000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2026-03-31","value":4480600000},"#262":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2013-12-31","value":284342000},"#263":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":3281000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":287623000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":287623000},"#264":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2014-12-31","value":223620000},"#265":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2014-12-31","value":2528000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":226148000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":226148000},"#266":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2015-12-31","value":456417000},"#267":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2015-12-31","value":5059000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":461476000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":461476000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1138063000},"#269":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":3847000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":1141910000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":1141910000},"#270":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":865266000},"#271":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":47746000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":913012000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":913012000},"#272":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1896027000},"#273":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":66543000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":1962570000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":1962570000},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1526800000},"#275":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":166700000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":1693500000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":1693500000},"#276":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1308600000},"#277":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":142100000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":1450700000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":1450700000},"#278":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1247400000},"#279":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":553300000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1800700000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1800700000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-12-31","value":1504200000},"#281":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":553600000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":2057800000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":2057800000},"#282":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2014-03-31","value":328723000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":328723000},"#283":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2014-06-30","value":364506000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":364506000},"#284":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2014-09-30","value":225214000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":225214000},"#285":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2015-03-31","value":326862000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":326862000},"#286":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2015-06-30","value":398534000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":398534000},"#287":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2015-09-30","value":311774000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":311774000},"#288":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2016-03-31","value":527509000},"#289":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":4895000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":532404000},"#290":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2016-06-30","value":463304000},"#291":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":4821000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":468125000},"#292":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2016-09-30","value":431966000},"#293":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":4746000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":436712000},"#294":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2017-03-31","value":1174853000},"#295":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":2888000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":1177741000},"#296":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2017-06-30","value":1064966000},"#297":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":2831000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":1067797000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2017-09-30","value":892149000},"#299":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":27835000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":919984000},"#300":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2018-03-31","value":964234000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":65245000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":1029479000},"#302":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2018-06-30","value":1072502000},"#303":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":62,"unit":"USD","end":"2018-06-30","value":40120000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1112622000},"#304":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2018-09-30","value":1797732000},"#305":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":66595000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":1864327000},"#306":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2019-03-31","value":2034770000},"#307":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2019-03-31","value":66512000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":2101282000},"#308":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2019-06-30","value":1831563000},"#309":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2019-06-30","value":66505000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":1898068000},"#310":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2019-09-30","value":1716959000},"#311":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2019-09-30","value":66664000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1783623000},"#312":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-03-31","value":1996800000},"#313":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":166700000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":2163500000},"#314":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2020-06-30","value":1391500000},"#315":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":536500000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":1928000000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2020-09-30","value":1322300000},"#317":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":542100000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1864400000},"#318":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2021-03-31","value":1291700000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":142100000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":1433800000},"#320":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2021-06-30","value":1278200000},"#321":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":53100000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":1331300000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2021-09-30","value":1470000000},"#323":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":53300000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":1523300000},"#324":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2022-03-31","value":1394000000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":553300000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1947300000},"#326":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2022-06-30","value":1463500000},"#327":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":553300000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":2016800000},"#328":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2022-09-30","value":1580900000},"#329":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":553500000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":2134400000},"#330":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2023-03-31","value":1549300000},"#331":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":553600000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":2102900000},"#332":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2023-06-30","value":1507600000},"#333":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":553700000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":2061300000},"#334":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2023-09-30","value":1655600000},"#335":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":553900000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":2209500000},"#336":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2023-12-31","value":1854400000},"#337":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":54000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":1908400000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":1908400000},"#338":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2024-03-31","value":2014200000},"#339":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":54000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":2068200000},"#340":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2024-06-30","value":2089400000},"#341":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":54100000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":2143500000},"#342":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2024-09-30","value":1725600000},"#343":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":454400000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":2180000000},"#344":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2024-12-31","value":1638100000},"#345":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":434300000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":2072400000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":2072400000},"#346":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2025-03-31","value":1621400000},"#347":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":434300000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":2055700000},"#348":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2025-06-30","value":1392300000},"#349":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":434500000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1826800000},"#350":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2025-09-30","value":1299800000},"#351":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":434800000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":1734600000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2025-12-31","value":1504700000},"#353":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":34800000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":1539500000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":1539500000},"#354":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2026-03-31","value":2056200000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":34800000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":2091000000},"totalDebt@2010Q4":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2010-12-31","value":200000000},"totalDebt@FY2010":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2010-12-31","value":200000000},"totalDebt@2011Q4":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2011-12-31","value":100000000},"totalDebt@FY2011":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2011-12-31","value":100000000},"totalDebt@2012Q4":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2012-12-31","value":100000000},"totalDebt@FY2012":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2012-12-31","value":100000000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2017-12-31","value":931659000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2017-12-31","value":931659000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-03-31","value":973462000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-06-30","value":877510000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-09-30","value":898252000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":867000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":867000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-03-31","value":879500000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-06-30","value":952100000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-09-30","value":1013200000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2019-12-31","value":1108200000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2019-12-31","value":1108200000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-03-31","value":1001800000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-06-30","value":753200000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-09-30","value":947800000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":1144800000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":1144800000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-03-31","value":1061000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":1122300000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":1213700000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":1226300000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":1226300000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-03-31","value":1120600000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-06-30","value":1073600000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-09-30","value":1019400000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":1101500000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":1101500000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2023-03-31","value":1154800000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-06-30","value":1249200000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-09-30","value":1335200000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":1420800000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":1420800000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2024-03-31","value":1380600000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-06-30","value":1342800000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-09-30","value":1345500000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-12-31","value":1294100000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-12-31","value":1294100000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-03-31","value":1230600000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-06-30","value":1189400000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-09-30","value":1153900000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-12-31","value":832900000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-12-31","value":832900000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2026-03-31","value":755100000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2010-12-31","value":370991000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2010-12-31","value":370991000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":204541000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":204541000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2010-06-30","value":239798000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2010-09-30","value":297915000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2011-03-31","value":389176000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2011-06-30","value":451441000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2011-09-30","value":495219000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2011-12-31","value":500056000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2011-12-31","value":500056000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-03-31","value":549259000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2012-06-30","value":570339000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2012-09-30","value":659081000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2012-12-31","value":690530000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2012-12-31","value":690530000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-03-31","value":731838000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-06-30","value":807463000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2013-09-30","value":931682000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2013-12-31","value":535605000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2013-12-31","value":535605000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2014-03-31","value":615849000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-06-30","value":694420000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2014-09-30","value":822702000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2014-12-31","value":861267000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2014-12-31","value":861267000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2015-03-31","value":862278000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2015-06-30","value":884746000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-09-30","value":937360000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":981477000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":981477000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2016-03-31","value":930867000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2016-06-30","value":924182000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2016-09-30","value":928331000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":867040000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":867040000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2017-03-31","value":835846000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2017-06-30","value":853777000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2017-09-30","value":895964000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":32,"unit":"USD","end":"2013-12-31","value":8421000},"temporaryEquity@FY2013":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":32,"unit":"USD","end":"2013-12-31","value":8421000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":50,"unit":"USD","end":"2014-06-30","value":12091000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":51,"unit":"USD","end":"2014-09-30","value":16340000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":33,"unit":"USD","end":"2014-12-31","value":13528000},"temporaryEquity@FY2014":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":33,"unit":"USD","end":"2014-12-31","value":13528000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":52,"unit":"USD","end":"2015-03-31","value":14695000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":53,"unit":"USD","end":"2015-06-30","value":16743000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":54,"unit":"USD","end":"2015-09-30","value":14923000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":34,"unit":"USD","end":"2015-12-31","value":9645000},"temporaryEquity@FY2015":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":34,"unit":"USD","end":"2015-12-31","value":9645000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":55,"unit":"USD","end":"2016-03-31","value":12190000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":56,"unit":"USD","end":"2016-06-30","value":11027000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":57,"unit":"USD","end":"2016-09-30","value":9110000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":35,"unit":"USD","end":"2016-12-31","value":8728000},"temporaryEquity@FY2016":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":35,"unit":"USD","end":"2016-12-31","value":8728000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":58,"unit":"USD","end":"2017-03-31","value":9249000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":59,"unit":"USD","end":"2017-06-30","value":10725000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":60,"unit":"USD","end":"2017-09-30","value":11331000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":0,"unit":"USD","end":"2017-12-31","value":11717000},"temporaryEquity@FY2017":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":0,"unit":"USD","end":"2017-12-31","value":11717000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":61,"unit":"USD","end":"2018-03-31","value":11298000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":62,"unit":"USD","end":"2018-06-30","value":12768000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":36,"unit":"USD","end":"2018-09-30","value":9620000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2018-12-31","value":6837000},"temporaryEquity@FY2018":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2018-12-31","value":6837000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":37,"unit":"USD","end":"2019-03-31","value":8724000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":38,"unit":"USD","end":"2019-06-30","value":10607000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":39,"unit":"USD","end":"2019-09-30","value":11615000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":2,"unit":"USD","end":"2019-12-31","value":13600000},"temporaryEquity@FY2019":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":2,"unit":"USD","end":"2019-12-31","value":13600000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":3,"unit":"USD","end":"2020-03-31","value":6700000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":4,"unit":"USD","end":"2020-06-30","value":14200000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":5,"unit":"USD","end":"2020-09-30","value":16200000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":6,"unit":"USD","end":"2020-12-31","value":12300000},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":6,"unit":"USD","end":"2020-12-31","value":12300000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":7,"unit":"USD","end":"2021-03-31","value":17900000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":8,"unit":"USD","end":"2021-06-30","value":11900000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":9,"unit":"USD","end":"2021-09-30","value":11500000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":10,"unit":"USD","end":"2021-12-31","value":11200000},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":10,"unit":"USD","end":"2021-12-31","value":11200000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":11,"unit":"USD","end":"2022-03-31","value":11400000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":12,"unit":"USD","end":"2022-06-30","value":11400000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":13,"unit":"USD","end":"2022-09-30","value":12000000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":14,"unit":"USD","end":"2022-12-31","value":12600000},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":14,"unit":"USD","end":"2022-12-31","value":12600000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":15,"unit":"USD","end":"2023-03-31","value":13800000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":16,"unit":"USD","end":"2023-06-30","value":15600000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2023-09-30","value":11200000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2023-12-31","value":10300000},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2023-12-31","value":10300000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":19,"unit":"USD","end":"2024-03-31","value":11200000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":20,"unit":"USD","end":"2024-06-30","value":9100000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":21,"unit":"USD","end":"2024-09-30","value":9400000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":22,"unit":"USD","end":"2024-12-31","value":6400000},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":22,"unit":"USD","end":"2024-12-31","value":6400000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":23,"unit":"USD","end":"2025-03-31","value":4500000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":24,"unit":"USD","end":"2025-06-30","value":4500000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":25,"unit":"USD","end":"2025-09-30","value":6500000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2025-12-31","value":6700000},"temporaryEquity@FY2025":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2025-12-31","value":6700000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2026-03-31","value":5800000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":102453000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":-8697000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":111150000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":193201000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":90748000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":193201000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3806000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":56982000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3806000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":53176000},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":156913000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":99931000},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":297619000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":140706000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":297619000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4784000},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":61772000},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4784000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":56988000},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":198079000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":136307000},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":302530000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":104451000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":302530000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-662000},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":254488000},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":78373000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":176115000},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":416110000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":161622000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":416110000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":47774000},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":103514000},"#371":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":47774000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":55740000},"#372":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":381165000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":277651000},"#373":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":492240000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":111075000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":492240000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":44747000},"#374":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":130913000},"#375":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":44747000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":86166000},"#376":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":380435000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":249522000},"#377":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":529270000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":148835000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":529270000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4225000},"#378":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":89909000},"#379":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4225000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":85684000},"#380":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":464002000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":374093000},"#381":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":440231000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":-23771000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":440231000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":139008000},"#382":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":348283000},"#383":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":139008000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":209275000},"#384":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":426244000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":77961000},"#385":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":589628000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":163384000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":589628000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47029000},"#386":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":263043000},"#387":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47029000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":216014000},"#388":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":497095000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":234052000},"#389":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":585408000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":88313000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":585408000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3189000},"#390":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":165149000},"#391":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3189000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":168338000},"#392":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":354138000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":188989000},"#393":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":477100000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":122962000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":477100000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-38200000},"#394":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":202900000},"#395":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-38200000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":241100000},"#396":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":436100000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":233200000},"#397":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":655100000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":219000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":655100000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-71400000},"#398":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":309700000},"#399":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-71400000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":381100000},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":675700000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":366000000},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1018600000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":342900000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1018600000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":56000000},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":195600000},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":56000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":139600000},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":153400000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":-42200000},"#405":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":293700000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":140300000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":293700000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-49100000},"#406":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-57000000},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-49100000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":-7900000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":113600000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":170600000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":508600000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":395000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":508600000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":124200000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":347900000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":124200000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":223700000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":376000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":28100000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":925800000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":549800000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":925800000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-105400000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":40900000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-105400000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":146300000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":61900000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268200000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":206300000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83200000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":403500000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83200000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":320300000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":562300000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":158800000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":741000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":178700000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":741000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-320200000},"#422":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":35214000},"#423":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":25183000},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":10031000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":10031000},"#425":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":43932000},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":8718000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":8718000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":43932000},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":8126000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":8126000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":20925000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":12799000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":12799000},"#430":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":35040000},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":14115000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":14115000},"#432":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":55718000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":20678000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":20678000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":55718000},"#434":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18968000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":18968000},"#435":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":40601000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":21633000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":21633000},"#437":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":62474000},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":21873000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":21873000},"#439":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":84484000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":22010000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":22010000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":84484000},"#441":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":20957000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":20957000},"#442":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":41591000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":20634000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":20634000},"#444":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":65804000},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":24213000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":24213000},"#446":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":103083000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":37279000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":37279000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":103083000},"#448":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":40113000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":40113000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":93720000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":53607000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":53607000},"#451":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":192350000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":98630000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"}],"rule":"component-sum","value":98630000},"#453":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":251401000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":59051000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":59051000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":251401000},"#455":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":39703000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":39703000},"#456":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":101607000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":61904000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":61904000},"#458":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":146473000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":44866000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":44866000},"#460":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":205079000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":58606000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":58606000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":205079000},"#462":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":30784000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":30784000},"#463":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":88663000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":57879000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":57879000},"#465":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":148998000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":60335000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":60335000},"#467":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":249485000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":100487000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":100487000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":249485000},"#469":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":54833000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":54833000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":117628000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":62795000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":62795000},"#472":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":155360000},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":37732000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":37732000},"#474":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":209137000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":53777000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":53777000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":209137000},"#476":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":38391000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":38391000},"#477":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":81803000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":43412000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":43412000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":126647000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":44844000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":44844000},"#481":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":184388000},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":57741000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":57741000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":184388000},"#483":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":55558000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":55558000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":104569000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":49011000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":49011000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":157763000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":53194000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":53194000},"#488":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":225400000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":67637000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":67637000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":225400000},"#490":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":70200000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":70200000},"#491":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":137200000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":67000000},"#493":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":189300000},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":52100000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":52100000},"#495":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":251400000},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":62100000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":62100000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":251400000},"#497":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":46800000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":46800000},"#498":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":88100000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":41300000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":41300000},"#500":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":131800000},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":43700000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":43700000},"#502":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":204300000},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":72500000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":72500000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":204300000},"#504":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":45400000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":45400000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":109100000},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":63700000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":63700000},"#507":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":189200000},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":80100000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"}],"rule":"component-sum","value":80100000},"#509":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":282800000},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":93600000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":93600000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":282800000},"#511":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":55800000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":55800000},"#512":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":119400000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":63600000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":63600000},"#514":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":193600000},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":74200000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":74200000},"#516":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":306600000},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":113000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":113000000},"#518":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#518"}],"rule":"component-sum","value":306600000},"#519":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94400000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":94400000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":206200000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":111800000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":111800000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":311700000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":105500000},"#524":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#525":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":0},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#526"}],"rule":"component-sum","value":105500000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":412600000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":100900000},"#529":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#530"}],"rule":"component-sum","value":100900000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#529"}],"rule":"component-sum","value":412600000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":72100000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":72100000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":139300000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":67200000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":67200000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":192700000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":53400000},"#536":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":62700000},"#537":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":47800000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":14900000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#538"}],"rule":"component-sum","value":68300000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":261700000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"#541":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62700000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#542"}],"rule":"component-sum","value":69000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#541"}],"rule":"component-sum","value":324400000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":35600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":35600000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":76100000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":40500000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":40500000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":118200000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":42100000},"#548":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#549":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":0},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#550"}],"rule":"component-sum","value":42100000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":182900000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":64700000},"#553":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#554"}],"rule":"component-sum","value":64700000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#553"}],"rule":"component-sum","value":182900000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":29700000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":29700000},"#556":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":46650000},"#557":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":28658000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":17992000},"#558":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64593000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":17943000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64593000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":16037000},"#559":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":31562000},"#560":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":16037000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":15525000},"#561":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":49616000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":18054000},"#562":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":66519000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":16903000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":66519000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18782000},"#563":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":34995000},"#564":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18782000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":16213000},"#565":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":50692000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":15697000},"#566":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":66390000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":15698000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":66390000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16807000},"#567":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":32677000},"#568":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16807000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":15870000},"#569":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":51489000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":18812000},"#570":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70580000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":19091000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70580000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19906000},"#571":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":39279000},"#572":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19906000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":19373000},"#573":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":64364000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":25085000},"#574":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":92100000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":27736000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":92100000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":28069000},"#575":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":56781000},"#576":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":28069000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":28712000},"#577":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":91041000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":34260000},"#578":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":127507000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":36466000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":127507000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37081000},"#579":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":72372000},"#580":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37081000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":35291000},"#581":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":112902000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":40530000},"#582":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":152138000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":39236000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":152138000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":37894000},"#583":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":78109000},"#584":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":37894000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":40215000},"#585":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":121903000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":43794000},"#586":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":167512000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":45609000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":167512000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44538000},"#587":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":91124000},"#588":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44538000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":46586000},"#589":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":138105000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":46981000},"#590":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":191108000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":53003000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":191108000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52720000},"#591":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":98584000},"#592":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52720000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":45864000},"#593":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":155910000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":57326000},"#594":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":211000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":55090000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":211000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54400000},"#595":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":111900000},"#596":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54400000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":57500000},"#597":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":173000000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":61100000},"#598":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":234500000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":61500000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":234500000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":62400000},"#599":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":127100000},"#600":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":62400000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":64700000},"#601":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":190500000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":63400000},"#602":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":235800000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":45300000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":235800000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":59600000},"#603":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":107600000},"#604":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":59600000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"#605":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":162200000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":54600000},"#606":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":216400000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":54200000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":216400000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":56600000},"#607":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":113700000},"#608":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":56600000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":57100000},"#609":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":169900000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":56200000},"#610":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":232800000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":62900000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":232800000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":61800000},"#611":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":120500000},"#612":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":61800000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":58700000},"#613":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":186900000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":66400000},"#614":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":258900000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":258900000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62900000},"#615":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":132400000},"#616":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62900000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":69500000},"#617":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":206800000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":74400000},"#618":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":286300000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":79500000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":286300000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73400000},"#619":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":146300000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73400000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":72900000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":218900000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":72600000},"#622":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":286500000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":67600000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":286500000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":63200000},"#623":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":32990000},"dilutedShares@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#623"}],"scale":2,"rule":"split-restated","value":65980000},"#624":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":33244000},"dilutedShares@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#624"}],"scale":2,"rule":"split-restated","value":66488000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":66148000},"#625":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":33750000},"dilutedShares@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#625"}],"scale":2,"rule":"split-restated","value":67500000},"#626":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":34248000},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#626"}],"scale":2,"rule":"split-restated","value":68496000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":68753000},"#627":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":68765000},"#628":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":68250000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627","weight":4},{"ref":"#628","weight":-3}],"rule":"unaverage-quarter","value":70310000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":68765000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":70663000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":71215000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":71289000},"#629":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":71057000},"#630":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":71056000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629","weight":4},{"ref":"#630","weight":-3}],"rule":"unaverage-quarter","value":71060000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":71057000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":70825000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":71161000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":70883000},"#631":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":71005000},"#632":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":70956000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631","weight":4},{"ref":"#632","weight":-3}],"rule":"unaverage-quarter","value":71152000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":71005000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":70762000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":70755000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":71186000},"#633":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":70546000},"#634":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":70901000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633","weight":4},{"ref":"#634","weight":-3}],"rule":"unaverage-quarter","value":69481000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":70546000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":67958000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":68088000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":68328000},"#635":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":68229000},"#636":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":68125000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635","weight":4},{"ref":"#636","weight":-3}],"rule":"unaverage-quarter","value":68541000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":68229000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":68146000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":67829000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":67368000},"#637":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":67484000},"#638":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":67781000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637","weight":4},{"ref":"#638","weight":-3}],"rule":"unaverage-quarter","value":66593000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":67484000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":65982000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":65297000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":65027000},"#639":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":65158000},"#640":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":65435000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639","weight":4},{"ref":"#640","weight":-3}],"rule":"unaverage-quarter","value":64327000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":65158000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":64133000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":63807000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":63885000},"#641":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":64180000},"#642":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":63942000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641","weight":4},{"ref":"#642","weight":-3}],"rule":"unaverage-quarter","value":64894000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":64180000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":65219000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":64886000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":63546000},"#643":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":63900000},"#644":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":64550000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643","weight":4},{"ref":"#644","weight":-3}],"rule":"unaverage-quarter","value":61950000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":63900000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":62000000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":62200000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":62300000},"#645":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62300000},"#646":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":62200000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645","weight":4},{"ref":"#646","weight":-3}],"rule":"unaverage-quarter","value":62600000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62300000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":61900000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":61600000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":62800000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215","weight":4},{"ref":"#218","weight":-3}],"rule":"unaverage-quarter","value":65000000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":62600000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":63400000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":62800000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":62300000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223","weight":4},{"ref":"#226","weight":-3}],"rule":"unaverage-quarter","value":62100000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":62700000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":61200000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":60500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":60000000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231","weight":4},{"ref":"#234","weight":-3}],"rule":"unaverage-quarter","value":58600000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":60100000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":58100000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":57800000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":57800000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239","weight":4},{"ref":"#242","weight":-3}],"rule":"unaverage-quarter","value":57100000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57700000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":57200000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":56900000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":56500000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":56500000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":56800000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":56900000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":57000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":56900000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255","weight":4},{"ref":"#258","weight":-3}],"rule":"unaverage-quarter","value":56900000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":56900000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":57400000},"#647":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":32648000},"sharesOutstanding@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#647"}],"scale":2,"rule":"split-restated","value":65296000},"sharesOutstanding@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#647"}],"scale":2,"rule":"split-restated","value":65296000},"#648":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2010-06-30","value":33161000},"sharesOutstanding@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#648"}],"scale":2,"rule":"split-restated","value":66322000},"#649":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2010-09-30","value":33564000},"sharesOutstanding@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#649"}],"scale":2,"rule":"split-restated","value":67128000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2010-12-31","value":68468000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2010-12-31","value":68468000},"#650":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-03-31","value":34109000},"sharesOutstanding@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#650"}],"scale":2,"rule":"split-restated","value":68218000},"#651":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2011-06-30","value":34479000},"sharesOutstanding@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#651"}],"scale":2,"rule":"split-restated","value":68958000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2011-09-30","value":68679000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2011-12-31","value":68430000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2011-12-31","value":68430000},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2012-03-31","value":68646000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2012-06-30","value":68383000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-09-30","value":68699000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2012-12-31","value":68647000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2012-12-31","value":68647000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2013-03-31","value":68553000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2013-06-30","value":68853000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2013-09-30","value":69253000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2013-12-31","value":65623000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2013-12-31","value":65623000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2014-03-31","value":65901000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2014-06-30","value":65960000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2014-09-30","value":66395000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2014-12-31","value":66307000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2014-12-31","value":66307000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2015-03-31","value":66456000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2015-06-30","value":66144000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2015-09-30","value":65559000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2015-12-31","value":65309000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2015-12-31","value":65309000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-03-31","value":64620000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-06-30","value":64620000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-09-30","value":64067000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2016-12-31","value":63109000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2016-12-31","value":63109000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2017-03-31","value":62989000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2017-06-30","value":62557000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2017-09-30","value":62540000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":63075000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":63075000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2018-03-31","value":63098000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2018-06-30","value":62214000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2018-09-30","value":61773000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":60890000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":60890000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2019-03-31","value":61051000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2019-06-30","value":61119000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2019-09-30","value":61169000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":61400000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":61400000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-03-31","value":61200000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2020-06-30","value":61300000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-09-30","value":61700000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":61900000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":61900000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-03-31","value":61200000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-06-30","value":60600000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-09-30","value":60700000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":60400000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":60400000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-03-31","value":59500000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-06-30","value":59500000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-09-30","value":58000000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-12-31","value":57000000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-12-31","value":57000000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-03-31","value":56900000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-06-30","value":56600000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2023-09-30","value":56500000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":56500000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":56500000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-03-31","value":56500000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-06-30","value":55700000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-09-30","value":55800000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":56100000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":56100000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-03-31","value":56200000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-06-30","value":56200000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-09-30","value":56200000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2025-12-31","value":56500000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2025-12-31","value":56500000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2026-03-31","value":56900000},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.4940793085936694},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-193927000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":78837000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":241901000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1770418000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-55718000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":26.628628136960803},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.085162813846749},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":7.389639799130046},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.3833125074887456},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-193927000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":221221000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-14184000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":467615000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-18968000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":28.2642526591685},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.952952170335704},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.80680866272771},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.4279844849365981},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":72784000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":35355000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":531000000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-21633000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":29.214980235918812},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":12.653124336879298},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.015679668904347},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":75279000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":169600000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":889300000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":160100000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":253400000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":317900000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":334500000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1065900000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":235300000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":262800000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":280600000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":225600000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1004300000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":102500000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":190000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":145600000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":126000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":564100000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":36400000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":13500000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":93600000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-258300000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-114800000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":35900000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":64959000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":84671000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":219878000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":47793000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":55381000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":88826000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":95740000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":287740000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":91566000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":91492000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":120507000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":113438000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":417003000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":110931000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":126094000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":164368000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":154962000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":556355000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":123931000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":145571000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":208323000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":194914000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":672739000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":155960000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":185063000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":255545000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":241495000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":838063000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":178304000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":194879000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":283206000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":192942000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":849331000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":112899000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":153829000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":93685000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":136669000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2008950000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#652"}],"scale":100,"value":56.841135916772444},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2013587000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#653"}],"scale":100,"value":58.489700221544936},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1921574000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#654"}],"scale":100,"value":55.56887218499001},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1815948000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#655"}],"scale":100,"value":50.66136255002897},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1844671000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#656"}],"scale":100,"value":49.49457111864392},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1844671000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#657"}],"scale":100,"value":49.49457111864392},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2002941000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#658"}],"scale":100,"value":51.39836869882838},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1990132000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#659"}],"scale":100,"value":55.90694486596869},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":2762579000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#660"}],"scale":100,"value":67.48502033787993},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2829570000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#661"}],"scale":100,"value":69.35930194340483},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2829570000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#662"}],"scale":100,"value":69.35930194340483},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.545394601881429},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.1610266518844468},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":940419000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":99998000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":189208000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":1361818000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-44844000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.613214348026613},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":380491000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":4166351000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-209137000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":24.47894214911165},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.755297147496506},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.714755185781254},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.2409354092884508},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1014585000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":329570000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":8638000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":1132693000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-38391000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":21.017055214936615},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.8278149598451008},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.2523006945852856},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.2677372425574192},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1040247000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":7581000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":172602000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":1265738000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-43412000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":25.670808545555783},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.266506461917182},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.90599475494446},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.537739919363019},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.0448621717468398},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":787724000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":117673000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":30572000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":1308571000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-57741000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":25.702264562569137},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.558616790899542},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.1993656401702526},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1089903575210716},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":774667000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":125694000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":401020000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":5068820000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-184388000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.4018902539331},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.6253757729838405},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.1775394829894275},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1089903575210716},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":774667000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":350946000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-58747000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":1214197000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-55558000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":24.931617074112523},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.41832238512863},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.294039259391139},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.2423438418297077},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":863122000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":81740000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":119327000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":1380075000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-49011000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":25.63512790409788},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.150042727875347},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.158937047596989},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.2681420769927454},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":930869000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":122064000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":135795000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":1512546000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-53194000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":24.298556086749848},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.409091597206032},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.784675566105431},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.1910914266160642},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1680916000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":142882000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":55325000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":1484322000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-67637000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":24.04696641919465},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.776119769900191},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.621834898470918},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.2408011197837936},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1801370000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":139514000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":251700000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":5591100000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-225400000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":24.69688245455293},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.018425598420663},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.5161635271859835},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.2408011197837936},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1801370000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":486200000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-108400000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":1413800000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-70200000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":23.567560339640302},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.4756969980611085},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.2359430367052218},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.3131475801773564},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1949882000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":84800000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":174100000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":1644200000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-67000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":24.52649918507278},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.592873601978306},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.957005563985837},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.1789477160385415},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1801968000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":134900000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":181100000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1641300000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-52100000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":24.638744637615716},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.35493339354256},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.989839692932942},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.127423720591802},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1661423000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":128000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":156900000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":1599466000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-62100000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":24.388057603524697},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.857749388489664},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.699230240122222},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.0647905759162304},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1536400000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":137700000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":403700000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":6298800000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-251400000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":24.309620346479914},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.131588647253963},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.776999631404349},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.0647905759162304},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1536400000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":485400000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-118200000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":1399700000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-46800000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":20.844007970395673},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.39140335895246225},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.3842869342442357},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.312095175148711},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1739100000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":4600000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":339800000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1807200000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-41300000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.006879216827624},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-19.539621643074483},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-15.570842704061382},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.98747116795974},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1383600000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-296200000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":322300000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1715200000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-43700000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":27.350864627033665},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.24803028752686},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.53371533817661},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.0628405538186692},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1043800000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":236200000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":270400000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":838300000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-72500000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":26.634983685629166},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":40.5376649170095},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.101290963257199},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.1683603260294273},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":819000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":572600000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":814300000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":5760400000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-204300000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":24.44837138217595},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.294329289648804},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":1.9868182252364124},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.1683603260294273},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":819000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":517200000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":10600000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":1766900000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-45400000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":24.62713341192148},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.440828250730357},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.873045974065911},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.148742527869029},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1001400000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":186700000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":75900000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":1700400000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-63700000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":26.026895505206426},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":11.025064099209878},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.288420281513265},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.1708468250919268},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1053300000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":213700000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-122300000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":1619500000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-80100000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":23.626033638971705},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.899139337346009},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.446532035776566},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3268104943625325},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1213600000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":158300000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":46700000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":1832700000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-93600000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.15959048479374},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":8.024691358024691},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.356117635250427},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.147482175687189},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1298400000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":115400000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":10900000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":6727200000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-282800000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.536132917518014},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":9.570921604473599},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.639154747822347},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.147482175687189},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1298400000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":672900000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-104900000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":1681300000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-55800000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.809149593039574},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.624473758069043},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.9236598372158293},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.179572615398285},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1580200000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":103500000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-71500000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1869700000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-63600000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.99786697692457},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.361062633313942},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.22299786697692459},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2245961883599692},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1702600000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":196300000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":96400000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":2086300000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-74200000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":23.891309920533196},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.864735537896266},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.959497564726993},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2811497265783884},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1815500000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":261700000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":282000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":2147200000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-113000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":23.83428309970467},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.685911567738447},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.131941267002205},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1885252941681697},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1733300000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":271600000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":202000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":7784500000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-306600000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.814064501106067},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.36663173826988},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":5.205495401094423},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1885252941681697},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1733300000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":833100000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":29800000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":2018600000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-94400000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":21.525898059365968},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.390925356700463},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.2025508097444595},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.21271319178559},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1780000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":173500000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":111900000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":2020600000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-111800000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":22.782640079400885},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.842371199133808},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.0588288369575025},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1959915524452358},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1720900000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":204100000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-77400000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":2047800000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-105500000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.624394148250257},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.942149495308819},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.745520032015652},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.2481236927367427},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1914200000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":214200000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":448900000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":2146500000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-100900000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.83260527695265},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.233618731434562},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.51686178577669},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.3919226393629125},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1540600000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":153600000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":513200000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":8233500000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-412600000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":21.936559813753583},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.844958810888252},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.627686246418338},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.3919226393629125},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1540600000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":745400000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-177500000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1697400000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-72100000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":19.022114720110572},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.2460262612301314},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.21884358442755125},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.4686660217134258},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1749400000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":39600000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":79100000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1841500000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-67200000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":21.619416683663065},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.103406077911483},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.5029573730369163},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.417772151898734},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1820800000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":120500000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-47300000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":1656300000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-68300000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":20.587552252670694},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.8376683697166745},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.6082210868555504},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.211080037288587},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1888700000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":71200000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":137300000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1689600000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-69000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":20.38851543807679},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.748433405491626},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.6038509741369489},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.147915576487005},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1784600000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":46500000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-56200000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":6884800000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-324400000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.442065947542996},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.049948434930457},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.5441647852384535},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.147915576487005},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1784600000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":277800000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":47600000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1571900000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-35600000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.952597994530537},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.350566480010418},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.349524677692409},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.1220852260436947},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1764000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-37000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":279800000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1865600000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-40500000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":19.38792033248772},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.6962811032547094},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-4.28023965024019},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.043532089939694},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1502500000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-59400000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":116700000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":1821200000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-42100000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.6505212858384},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.107732406602954},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.8579496090356212},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.021864573110893},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1399100000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":21000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":114000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":2242000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-64700000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.990634268172123},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-16.655393100577555},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-15.79686768302201},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.9836401729594794},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1401500000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-325900000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":558100000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":7500700000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-182900000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":19.137304250559282},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.875559284116331},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-6.508668903803132},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.9836401729594794},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1401500000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-401300000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-349900000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1697800000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-29700000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":20.184481823114485},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-2.3572677397962263},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-2.8576596129499006},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2137401002858617},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1809000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-27300000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":318825000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":24.07197539144714},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":7.826340865462451},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.052963896662581},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":27748000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":101119000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":390552000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-10031000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":24.05128875255905},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.464308557830522},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":7.14608307714175},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":46967000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":82030000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":402307000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-8718000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":27.261165398393285},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":14.723912075799648},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":9.307501536765797},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.4326355246972957},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":66728000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":149269000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1400917000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-43932000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":25.111582125657854},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":10.535242964530646},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.451104070727965},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.4326355246972957},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":155285000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-4320000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":329772000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-8126000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":26.240503389474384},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.82922136087673},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":5.466011257699581},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":31756000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":40377000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":387964000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-12799000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":26.243249703532317},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.965723462371232},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.946526744750027},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.567953323595276},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":39856000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":85816000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":512386000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-14115000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":25.97891332604701},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.670074230884598},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.140400839881258},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.6000452400246843},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":70772000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":120028000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":540296000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-20678000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":27.733562726981674},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.635946459005048},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.816024784862607},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.3833125074887456},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":114434000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":619571000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-21873000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":28.339094704334112},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.111096496456176},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.267107024488224},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.4974172591218513},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":104810000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":82441000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":688839000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-22010000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":26.127378451063915},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":11.909679283961385},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.171551557670446},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.492389137230891},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-225336000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":97740000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":218046000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2307025000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-84484000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":27.873436787834464},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.170143649727564},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.565275434342173},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.492389137230891},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-225336000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":350613000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-21619000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":582203000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-20957000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":28.936994434137294},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":13.587680890538035},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.9169573283859},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.5441443210625916},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":94124000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":645012000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-20634000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":28.691527918607022},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.618384371616235},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.24261959160549},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.5469798317966441},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":110224000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":151902000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":738372000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-24213000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":29.523069212752244},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.088274300832218},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.72176594059361},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.5563142561199361},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":145556000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":124343000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":765770000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-37279000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":28.179741896658733},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":261700000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":14.97556756420662},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.777859694197616},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.6129860909720473},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-317015000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":135871000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":313027000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2731357000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-103083000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":28.82740946269871},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.905217862147646},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.7299442765895},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.6129860909720473},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-317015000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":485775000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":7661000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":643940000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-40113000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":29.04482986530528},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":13.670434329120576},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":10.117051811950253},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.6783072171412943},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":104025000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":2133000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":719246000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-53607000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":29.869554924242426},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":212900000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.861979166666666},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.470170454545453},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.4705609940406996},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":126198000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":179021000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":921356000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-98630000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.361883065236533},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.44158748613566},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.261107569135781},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.4233534459115307},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":183238000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":52024000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":914612000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-59051000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":29.261333751649428},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":15.603620894888854},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.028513163115594},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.1572419693344205},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":195375000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":167178000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":240839000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":3199154000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-251401000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":29.675902048890833},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":15.300598241810844},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.9890179366641},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.1572419693344205},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":195375000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":580639000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":5044000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":761664000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-39703000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":29.089679021462356},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.26043456040777},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.10692455417146},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.2961992040919108},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":226934000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":127891000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":24262000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":858524000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-61904000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":30.07163011522162},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":15.329515295983368},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":9.557092545162082},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.3695689935646813},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":245466000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":156351000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":204656000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1079770000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-44866000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":29.81349767304005},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.090198204313303},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.81328037237502},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.3092964757143446},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":56196000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":221285000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":90229000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":1065000000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-58606000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":28.829254901960784},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":16.470588235294116},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":10.619372549019609},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.2888365204922367},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":88548000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":205029000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":324191000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":3764958000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-205079000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":29.448251291172877},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.95415532648994},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":10.135372243533421},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.2888365204922367},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":88548000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":710556000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-26559000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":883059000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-30784000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":28.42525971480967},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.543642249200412},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.570516139333911},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.469561646648188},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":215857000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":141223000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":27805000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":960310000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-57879000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":28.409350660439536},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.5880157640971},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.97808199927601},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.561770696552559},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":279715000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":159588000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":313758000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1213324000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-60335000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":28.545535714285712},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":16.66730769230769},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.657486263736264},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.3979090169521338},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":86510000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":242676000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-124258000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":946458000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-100487000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":28.06339983610976},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.395568813098194},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":10.01087174774651},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.394467472117835},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":306127000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":153706000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":190746000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":4003151000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-249485000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":28.373801991401248},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":15.174719078505452},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.64893024162533},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.394467472117835},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":306127000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":697193000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":84175000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":905852000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-54833000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":25.186063829354342},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.847844752165828},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.770009237067089},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.3555756163338382},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":386641000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":75005000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":146480000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1013775000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-62795000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":25.159956383973142},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":10.347044554319728},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.293548595346386},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.208289439814757},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":321492000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":113614000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":40229000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1127678000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-37732000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":22.004663027491272},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.842679780974409},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.7265968928339075},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.1659026973525421},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":314016000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":49891000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":109607000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1119046000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-53777000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":25.68359543402018},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.10838330778156},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.138903373244462},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.2409354092884508},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1014585000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":91060000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.42422523523628},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.7486682926237365},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":12.645576297511942},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.79533869019683},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.136334954288777},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.3873390271341295},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.527801349238096},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.94172769698083},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.222948198968764},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.400179458183785},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.140824216500782},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-7.247442668984422},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.784746810543473},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.222397832467827},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.038716122096982},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.952082565425728},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-8.411614005123825},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.476518057944173},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.48930727514581},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":19.180025535536956},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.963670519310982},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.5432832761006612},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.971534718225106},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-6.879675985824379},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.343671584863997},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.14652113130444133},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-5.8882963794555145},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-3.46616249757611},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.118602067845852},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":11.729961316085022},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.351845383630225},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.3671606184337295},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.048272128485067},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-3.4416826003824093},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":19.609470557399966},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.744090257879656},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-10.222299009444828},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.033244952070161},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-2.7461681374825826},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.8215791272644415},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.7832315968447752},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.099361896080219},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.102283154315325},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":6.336880973066898},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.931630157656486},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.8034116331096195},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-21.094833303189244},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":23.181956776410658},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":17.387710112978784},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.532552476647421},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-1.1943335508199986},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.370235340804395},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":14.793770535889752},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":19.408125580086736},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.148875593316188},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-2.640367238895156},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.815722766609477},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.678875840742279},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.542745300644912},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.206630989153348},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-3.208756957328386},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":17.26278753413589},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":13.805963934815749},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":9.752282242220812},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.027068985626933},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.25248579545454547},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.235538235648878},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.800546271604027},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.376348003266026},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.567796781884536},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.392798919877431},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":15.714446962129024},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.07678431372549},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":7.236974869454029},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.5701967881007795},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.4730349800369464},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":21.549313186813187},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-11.238782291894669},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.041836801722293},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.563107072663572},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.953924602286746},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.3946603862903957},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.000491875029255},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":497082000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":52119000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":146584000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":164654000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":178697000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":542054000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":134460000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":167928000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":200208000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":194604000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":697200000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":139200000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":192400000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":189100000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":199200000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":719900000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":67000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-231500000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":299600000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":617900000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":753000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":246300000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":2980782000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#663"}],"scale":100,"value":70.49431994691327},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":2850168000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#664"}],"scale":100,"value":66.59495159583575},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":2796823000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#665"}],"scale":100,"value":63.77318121311216},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":2801700000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#666"}],"scale":100,"value":60.445443837669984},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":2801700000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#667"}],"scale":100,"value":60.445443837669984},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3165300000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#668"}],"scale":100,"value":68.35055129055698},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2681200000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#669"}],"scale":100,"value":71.90810085036551},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2812200000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#670"}],"scale":100,"value":66.29684944171824},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":2595500000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#671"}],"scale":100,"value":55.89289154305529},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":2595500000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#672"}],"scale":100,"value":55.89289154305529},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2494800000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#673"}],"scale":100,"value":57.47154080487413},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2453600000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#674"}],"scale":100,"value":54.259047929572866},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2737000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#675"}],"scale":100,"value":55.65582754841066},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3027000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#676"}],"scale":100,"value":59.48794185662371},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3027000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#677"}],"scale":100,"value":59.48794185662371},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":3067900000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#678"}],"scale":100,"value":63.47338570357574},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":3090400000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#679"}],"scale":100,"value":65.26016049702304},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":3153800000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#680"}],"scale":100,"value":67.67708795738474},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3159300000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#681"}],"scale":100,"value":65.13468173329535},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3159300000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#682"}],"scale":100,"value":65.13468173329535},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":3257700000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#683"}],"scale":100,"value":64.55167756392547},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":3310500000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#684"}],"scale":100,"value":62.265518803806074},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3544700000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#685"}],"scale":100,"value":62.332496403080654},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":3329200000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#686"}],"scale":100,"value":57.323080619968756},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":3329200000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#687"}],"scale":100,"value":57.323080619968756},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":3448800000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#688"}],"scale":100,"value":59.96868475991649},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":3486300000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#689"}],"scale":100,"value":61.48352121159969},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":3525500000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#690"}],"scale":100,"value":61.8352006807545},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":3366500000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#691"}],"scale":100,"value":61.559483142729846},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":3366500000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#692"}],"scale":100,"value":61.559483142729846},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":3286300000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#693"}],"scale":100,"value":62.55363174390652},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":3016200000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#694"}],"scale":100,"value":60.566275445925335},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2888500000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#695"}],"scale":100,"value":60.05193006750908},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2372400000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#696"}],"scale":100,"value":64.89209239588602},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2372400000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#697"}],"scale":100,"value":64.89209239588602},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2846100000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#698"}],"scale":100,"value":73.46895752081795},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":570991000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#699"}],"scale":100,"value":35.026821788784765},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":570991000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#700"}],"scale":100,"value":35.026821788784765},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":600056000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#701"}],"scale":100,"value":16.665111256282746},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":600056000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#702"}],"scale":100,"value":16.665111256282746},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":790530000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#703"}],"scale":100,"value":12.649741312790152},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":790530000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#704"}],"scale":100,"value":12.649741312790152},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":823228000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#705"}],"scale":100,"value":34.93843746811333},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":823228000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#706"}],"scale":100,"value":34.93843746811333},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":944572000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#707"}],"scale":100,"value":34.80126448804326},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1058926000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#708"}],"scale":100,"value":34.422235359222455},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1047916000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#709"}],"scale":100,"value":21.49160810599323},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1087415000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#710"}],"scale":100,"value":20.79684389124667},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1087415000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#711"}],"scale":100,"value":20.79684389124667},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1189140000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#712"}],"scale":100,"value":27.487259700287602},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1283280000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#713"}],"scale":100,"value":31.055888036905433},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1249134000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#714"}],"scale":100,"value":24.959211741894784},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1442953000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#715"}],"scale":100,"value":31.98136044625154},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1442953000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#716"}],"scale":100,"value":31.98136044625154},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1463271000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#717"}],"scale":100,"value":36.384511139768364},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1392307000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#718"}],"scale":100,"value":33.62225428730876},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1365043000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#719"}],"scale":100,"value":31.992545289782083},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2008950000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#720"}],"scale":100,"value":56.841135916772444},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2742628000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#721"}],"scale":100,"value":7.764377815730023},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":163148000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2757886000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#722"},{"ref":"#723"}],"scale":100,"value":5.91569049627142},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":154023000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2755308000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"#725"}],"scale":100,"value":5.5900465574084635},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":203599000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2801695500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#727"}],"scale":100,"value":7.266992433688814},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":172492000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":3094595000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":5.57397656236115},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":3094595000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#730"}],"scale":100,"value":5.57397656236115},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":231117000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":3177803000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#731"},{"ref":"#732"}],"scale":100,"value":7.272854862305814},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":261616000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":3177225000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#734"}],"scale":100,"value":8.234103659640095},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":276768000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":18.420106859620965},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":275257000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":3640548500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#737"}],"scale":100,"value":7.560866171677152},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":335257000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":3607254000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#738"},{"ref":"#739"}],"scale":100,"value":9.293967100736461},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":3607254000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#740"}],"scale":100,"value":9.29515914321531},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":327943000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":3814162000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":8.598035426916843},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":323603000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":3801845000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":8.511735749353274},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":316474000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":4337726500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":7.295849565434796},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":323931000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4277707500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#748"}],"scale":100,"value":7.572537392984444},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4277707500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#749"}],"scale":100,"value":7.574150406496938},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":270131000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":4586308500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#751"}],"scale":100,"value":5.889943949474834},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-53469000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":4338456000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"#753"}],"scale":100,"value":-1.2324430626932714},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":24931000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":4655511000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"#755"}],"scale":100,"value":0.5355158649609033},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":124800000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":4531600000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#757"}],"scale":100,"value":2.753994174243093},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":4531600000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#758"}],"scale":100,"value":2.753994174243093},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":264300000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":4638800000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#760"}],"scale":100,"value":5.697594205397947},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":658100000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":4418950000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#762"}],"scale":100,"value":14.892678124893925},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":120185000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":7.27769821637807},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":605900000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":4826950000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#765"}],"scale":100,"value":12.552439946550098},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":493900000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4840250000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#767"}],"scale":100,"value":10.204018387479985},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4840250000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#768"}],"scale":100,"value":10.204018387479985},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":429700000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4821300000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":8.912533963868666},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":266700000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4882050000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":5.462869081635788},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":338400000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":4981850000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#774"}],"scale":100,"value":6.7926573461665845},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":447100000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":5132850000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#776"}],"scale":100,"value":8.710560409908725},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":5132850000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#777"}],"scale":100,"value":8.710560409908725},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":490600000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":5209400000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":9.417591277306407},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":629500000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":5354250000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":11.757015455012374},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":594900000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":5413200000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#783"}],"scale":100,"value":10.98980270450011},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":502800000},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":5367100000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"#785"}],"scale":100,"value":9.368187661865813},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":5367100000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#786"}],"scale":100,"value":9.368187661865813},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":393200000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":5428650000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":7.243053061074116},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":327600000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":5589250000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":5.86125150959431},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":108746000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":6.683342347214705},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":203600000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5681350000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":3.583655293196159},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":110800000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":5520750000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":2.006973690168908},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":5520750000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#796"}],"scale":100,"value":2.006973690168908},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":40200000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":5508900000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":0.7297282579099276},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-107800000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":5548450000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":-1.9428849498508594},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-151300000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5467550000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-2.7672357820230267},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-465500000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":5209450000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-8.93568418930981},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":5209450000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#805"}],"scale":100,"value":-8.93568418930981},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-446100000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":5345950000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#807"}],"scale":100,"value":-8.344634723482262},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":13.228128482439013},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":120476000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":14.668796602492609},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":136526000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#809"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":14.045061143533763},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":147138000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":912650000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":16.12206212677368},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":912650000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#812"}],"scale":100,"value":16.12206212677368},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":174677000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":16.52443564034234},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":197782000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":956285000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":20.682327967080944},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":218198000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":1085058500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":20.109330510751263},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":227575000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1144835500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#819"}],"scale":100,"value":19.878401744180714},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1144835500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#820"}],"scale":100,"value":19.878401744180714},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":240343000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":1139958000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":21.08349605862672},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":261437000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1183806500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":22.08443694134134},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":288145000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1334744000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":21.588034859119052},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":312310000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1358275500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":22.993126210404295},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1358275500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#829"}],"scale":100,"value":22.993126210404295},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":327696000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1361861000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":24.06236759845535},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":337877000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1443376500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":23.40879181557965},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":356676000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1697323500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":21.014025906080956},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":377292000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1587007500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":23.77380069092301},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1587007500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#838"}],"scale":100,"value":23.77380069092301},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":382729000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1632669000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":23.441922398232588},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":399630000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1764725500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":22.6454482581002},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":427312000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1966025500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":21.734814731548497},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":704000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":11.581804721559585},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":454029000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1880211500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":24.147762100167984},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1880211500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#848"}],"scale":100,"value":24.147762100167984},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":461691000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1922616000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#850"}],"scale":100,"value":24.013687600644122},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":465729000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2050301500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#852"}],"scale":100,"value":22.71514701618274},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":480076000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2159451500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":22.23138607187983},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":455361000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2230297000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":20.417056562421955},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2230297000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#857"}],"scale":100,"value":20.417056562421955},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":413687000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":2230278000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":18.548674201153396},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":383910000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2288599000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":16.774891538447758},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":261049000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2390198000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":10.921647495312104},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":212948000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2742628000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":7.764377815730023},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":924258500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#866"}],"scale":100,"value":23.039874667098005},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":883356500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#722"},{"ref":"#867"}],"scale":100,"value":18.469100527363526},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":888979500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"#868"}],"scale":100,"value":17.325821349086226},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":912147500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#869"}],"scale":100,"value":22.320841749826645},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-90500000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-6.050678612021132},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":899349500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#871"}],"scale":100,"value":19.179640395641517},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":899349500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#872"}],"scale":100,"value":19.179640395641517},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":904654000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#731"},{"ref":"#873"}],"scale":100,"value":25.54755740868885},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":865643500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#874"}],"scale":100,"value":30.22214110081113},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":897108000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#875"}],"scale":100,"value":30.682704869424864},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":899329500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#738"},{"ref":"#876"}],"scale":100,"value":37.278550297749604},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":899329500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#877"}],"scale":100,"value":37.28333163762559},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":926481000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#878"}],"scale":100,"value":35.39662443158576},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":914805000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#879"}],"scale":100,"value":35.37398680593132},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":955726000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#880"}],"scale":100,"value":33.11346557486141},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":987600000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#881"}],"scale":100,"value":32.7998177399757},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":987600000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#882"}],"scale":100,"value":32.806804374240585},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":940650000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#883"}],"scale":100,"value":28.7174825918248},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":852650000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"#884"}],"scale":100,"value":-6.270920072714478},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":980500000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"#885"}],"scale":100,"value":2.5426823049464558},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-267500000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-15.034002135671331},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1126500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#887"}],"scale":100,"value":11.078561917443409},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1126500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#888"}],"scale":100,"value":11.078561917443409},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1031400000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#889"}],"scale":100,"value":25.625363583478766},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":937750000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#890"}],"scale":100,"value":70.17861903492401},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1080750000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#891"}],"scale":100,"value":56.06291926902613},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1185550000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#892"}],"scale":100,"value":41.659989034625276},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1185550000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#893"}],"scale":100,"value":41.659989034625276},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1090800000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#894"}],"scale":100,"value":39.39310597726439},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1097950000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#895"}],"scale":100,"value":24.29072362129423},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1116550000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#896"}],"scale":100,"value":30.307644082217543},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1163900000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#897"}],"scale":100,"value":38.41395308875333},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1163900000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#898"}],"scale":100,"value":38.41395308875333},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1137700000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#899"}],"scale":100,"value":43.12208842401336},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1161400000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#900"}],"scale":100,"value":54.20182538315825},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1177300000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#901"}],"scale":100,"value":50.530875732608514},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":183000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":10.329645518175656},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1261150000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"#903"}],"scale":100,"value":39.86837410300123},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1261150000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#904"}],"scale":100,"value":39.86837410300123},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1267700000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#905"}],"scale":100,"value":31.016802082511635},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1296000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#906"}],"scale":100,"value":25.27777777777778},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1340350000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#907"}],"scale":100,"value":15.19006229716119},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1357450000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#908"}],"scale":100,"value":8.162363254631847},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1357450000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#909"}],"scale":100,"value":8.162363254631847},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1305600000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#910"}],"scale":100,"value":3.079044117647059},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1266100000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#911"}],"scale":100,"value":-8.51433536055604},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1249700000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#912"}],"scale":100,"value":-12.106905657357766},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1063500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#913"}],"scale":100,"value":-43.77056887635167},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1063500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#914"}],"scale":100,"value":-43.77056887635167},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":992850000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#915"}],"scale":100,"value":-44.93125849826258},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":170784000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#916"}],"scale":100,"value":59.14898351133596},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"equity@2010Q2"}],"scale":100,"value":50.240619187816414},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#809"},{"ref":"equity@2010Q3"}],"scale":100,"value":45.827165466659956},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":287766000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#917"}],"scale":100,"value":51.13112737432497},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":287766000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#918"}],"scale":100,"value":51.13112737432497},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"equity@2011Q1"}],"scale":100,"value":44.883805784529365},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":345619500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#919"}],"scale":100,"value":57.22535910155532},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":396567000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#920"}],"scale":100,"value":55.02172394576452},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":435523500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"#921"}],"scale":100,"value":52.25320792104215},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":435523500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#922"}],"scale":100,"value":52.25320792104215},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":469217500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#923"}],"scale":100,"value":51.22208783772984},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-326066000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-18.784053607824568},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":510890000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#925"}],"scale":100,"value":51.172855213451044},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":577150000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#926"}],"scale":100,"value":49.92549597158451},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":595293000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#927"}],"scale":100,"value":52.46324079066946},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":595293000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#928"}],"scale":100,"value":52.46324079066946},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":640548500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#929"}],"scale":100,"value":51.15865543358543},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":688901000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#930"}],"scale":100,"value":49.04579903353312},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":795381500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#931"}],"scale":100,"value":44.843386475546644},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-501100000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-7.3881312200516085},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":613067500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#933"}],"scale":100,"value":61.54167363300126},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":613067500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#934"}],"scale":100,"value":61.54167363300126},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":673843500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#935"}],"scale":100,"value":56.797906338786376},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":750941500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#936"}],"scale":100,"value":53.21719468160968},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":877192000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#937"}],"scale":100,"value":48.71362255925727},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":698436000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#938"}],"scale":100,"value":65.00652887308215},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":698436000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#939"}],"scale":100,"value":65.00652887308215},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":739063500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#940"}],"scale":100,"value":62.469733656174334},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":789583000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"#941"}],"scale":100,"value":58.98417265822592},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":880031000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#942"}],"scale":100,"value":54.552169184949165},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":921372000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#943"}],"scale":100,"value":49.422057540276896},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":921372000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#944"}],"scale":100,"value":49.422057540276896},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":896572500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#945"}],"scale":100,"value":46.14094231085606},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":904464000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#946"}],"scale":100,"value":42.44613384280635},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":932845500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#947"}],"scale":100,"value":27.98416243633056},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":545900000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":38.84856248220893},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":924258500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#949"}],"scale":100,"value":23.039874667098005},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-202661000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-4.294311220543767},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":170786000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":17.37402797162959},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":234143000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":20.706381541188044},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":293659000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":24.779949150554348},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":213260000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":17.512064897942082},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":911848000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":20.18868496836912},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":143691000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":12.453912437531534},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":137612000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":10.082056091199476},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":172689000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.678228420951541},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":196071000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":13.701207994974318},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":650023000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.974316184815748},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":198227000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":15.277928712196708},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":399300000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":26.412223839132153},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-176900000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-9.050445103857562},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":582800000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":41.33919704922684},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1157800000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":18.43219664406024},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-169600000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-8.692532417610577},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":151700000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":7.937836847888646},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":562900000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":31.6645103223266},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":411500000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":20.651410217805875},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1149800000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":15.455963006774919},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":398200000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":22.351950603424076},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":153800000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":7.455885204576296},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-91700000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-3.9177988549944476},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-114900000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-4.77933530219209},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":345400000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":4.021422750029102},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-443300000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-20.337661146029273},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-255400000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-11.522151042136608},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-526500000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-23.411445595624524},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-533800000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-23.31818976061506},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-1759000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-19.687947707736384},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-200600000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-11.552637641096519},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-108500000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-5.532327146644911},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":119200000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":6.920575940548068},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":166500000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":9.48501765979264},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-23400000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-0.3261142235972958},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":122900000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":8.002344055215517},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-382367000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-19.626137043732495},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":85011000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":24.577040497721867},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":143885000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":32.9862424546707},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":146672000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":31.089725925768906},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":425252000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":27.15725975118255},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":175490000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":48.51703584106517},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":177014000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":41.07939764264679},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":149779000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":25.820315058905475},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":163527000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":26.44176818521382},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":665810000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":33.438649938552764},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":136552000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":25.419305358545643},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":147525000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":24.26713339397717},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":150078000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":20.562545470986947},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":118678000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":15.176816472264253},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":552833000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":20.807061031280604},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":72159000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":10.710055658627082},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":89354000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":11.827979762947983},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":222710000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":25.309708968462587},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":183063000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":20.325721398061614},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":567286000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":17.673661326532454},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":142437000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":19.095761011061676},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":169159000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":20.023555871212118},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":199694000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":18.110386895557884},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":191290000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":17.651401205119456},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":702580000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":18.6012007197117},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":144999000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":16.322356379158578},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":110368000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":10.884858263499808},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":153657000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":11.7985046949997},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-169382000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-13.284862745098035},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":239642000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":5.349572109237144},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-50349000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-4.8724288596741605},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":6450000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":0.5736765193755877},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-270933000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-18.60803571428571},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":112171000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":10.14554755801733},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2008-12-31","value":137027000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":63,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1948254000}},"quality":[{"metric":"revenue","periodKey":"FY2021","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.6325e+9 but the year reports 7.4392e+9 (2.53% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2014Q1","rule":"accounting-identity","severity":"warning","message":"Assets 1.7644e+9 ≠ liabilities + mezzanine + equity 1.7544e+9 (0.57% apart)."},{"metric":"operatingExpenses","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.7880e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2014Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 86 of 86 period(s), by up to 10.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}